Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Otso Gold

www: otsogold.com   email: info@otsogold.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:OTSO CAD
OTCMKTS:FIEIF USD

Description

Otso Gold are a gold focused junior near-term producer with one mine in development in Finland. They have approximately 1.5Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$7.57M which is a fall of roughly 7% over the last five months. As of 10/19/2019 they have ~C$22M debt and ~C$1.06M cash. They have 196M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 10/19/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $8.16M $7.57M 10/19/2019 $-0.59M
Total Assets: $50.12M $46.50M 10/19/2019 $-3.62M
Total Liabilities: $35.69M $33.11M 10/19/2019 $-2.58M
Current Assets: $4.56M $4.23M 10/19/2019 $-0.33M
Current Liabilities: $12.15M $11.27M 10/19/2019 $-0.88M
Total Debt: $23.54M $21.84M 10/19/2019 $-1.70M
Cash: $1.14M $1.06M 10/19/2019 $-0.08M
Enterprise Value: $30.57M $28.36M 11/25/1970 $-2.21M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 10/19/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/19/2019 0.00%
Misc 10/19/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 195,680,000 195,680,000 10/19/2019 0
Shares (FD): 215,000,000 215,000,000 10/19/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 10/19/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/19/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/19/2019 0
Initial CapEx (Outstanding): n/a n/a 10/19/2019 n/a
Funding Option: n/a n/a 10/19/2019 n/a
Documentation: none none 01/25/2020 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 10/19/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 10/19/2019 0.00M
Measured & Indicated: 0.50M 0.50M 10/19/2019 0.00M
Inferred: 1.00M 1.00M 10/19/2019 0.00M
Reserves & Resources: 1.50M 1.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/19/2019 0.00M
Measured & Indicated: 0.34M 0.34M 10/19/2019 0.00M
Inferred: 0.43M 0.43M 10/19/2019 0.00M
Reserves & Resources: 0.77M 0.77M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/19/2019 $0.00
Extra Operating Cost: n/a n/a 10/19/2019 $0.00
Average Grade: 1.20 g/t 1.20 g/t 10/19/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/25/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 10/19/2019 0.00M
Annual Production: 65,000oz. 65,000oz. 10/19/2019 0oz.
Cash Cost: $800 $800 10/19/2019 $0
Extra Operating Cost: $400 $400 10/19/2019 $0
SILVER 10/19/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 10/19/2019 0.00M
Measured & Indicated: n/a n/a 10/19/2019 0.00M
Inferred: n/a n/a 10/19/2019 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/19/2019 0.00M
Measured & Indicated: n/a n/a 10/19/2019 0.00M
Inferred: n/a n/a 10/19/2019 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/19/2019 $0.00
Extra Operating Cost: n/a n/a 10/19/2019 $0.00
Average Grade: n/a n/a 10/19/2019 n/a
Recovery Rate: n/a n/a 10/19/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/19/2019 0.00M
Annual Production: n/a n/a 10/19/2019 n/a
Cash Cost: n/a n/a 10/19/2019 n/a
Extra Operating Cost: n/a n/a 10/19/2019 n/a

Property

Last Analysis Data  (10/19/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Finland, Finland Laiva 100% (guess) 4,300 Open Pit show
Permitted. Built. $250 million spent.

Production in 2020

Around 65,000 oz per year.
Total Land Package Size (ha): 4,300  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Finland, Finland Laiva 100% (guess) 4,300 Open Pit show
Permitted. Built. $250 million spent.

Production in 2020

Around 65,000 oz per year.
Total Land Package Size (ha): 4,300  

Profitability (by resource)

Proven &
Probable		 10/19/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 10/19/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.89M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.34M 0.34M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.45M
Maximum Profit (Gold): $51.69M $67.95M n/a $16.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $51.69M $67.95M n/a $16.26M
Max Profit / Current MCap: 6.332 8.972 n/a 2.640
Max Profit Per Share (Gold): $0.24 $0.32 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.32 n/a $0.08
Total Free Profit Per Share: $0.19 $0.27 n/a $0.08
FD Mkt. Cap / Gold Eq.: $24.01 $22.28 n/a $-1.73
FD Mkt. Cap / Silver Eq.: $0.28 $0.20 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.61% 1.41% n/a -0.20%

Reserves &
Resources		 10/19/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 41.68M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 21.26M
Maximum Profit (Gold): $116.31M $152.90M n/a $36.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $116.31M $152.90M n/a $36.59M
Max Profit / Current MCap: 14.247 20.187 n/a 5.940
Max Profit Per Share (Gold): $0.54 $0.71 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.54 $0.71 n/a $0.17
Total Free Profit Per Share: $0.49 $0.66 n/a $0.17
FD Mkt. Cap / Gold Eq.: $10.67 $9.90 n/a $-0.77
FD Mkt. Cap / Silver Eq.: $0.13 $0.09 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:		 0.72% 0.63% n/a -0.09%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.