Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Otso Gold

www: otsogold.com   email: info@otsogold.com
Category: Junior: Potential Exists
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:OTSO CAD
OTCMKTS:FIEIF USD

Description

Otso Gold are a gold focused junior explorer 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$35.73M which is a fall of roughly 47% over the last months. As of 08/06/2021 they have ~C$23M debt and ~C$7.44M cash. They have 904M 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 08/06/2021
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $67.12M $35.73M 08/06/2021
Total Assets: $52.74M $49.14M 08/06/2021
Total Liabilities: $37.55M $34.99M 08/06/2021
Current Assets: $4.79M $4.47M 08/06/2021
Current Liabilities: $12.78M $11.91M 08/06/2021
Total Debt: $24.77M $23.08M 08/06/2021
Cash: $7.99M $7.44M 08/06/2021
Enterprise Value: $83.90M $51.37M 08/18/1971
Cash Flow: $0.00M $30.70M never
Cash Flow Multiple: 0.00 1.16 never
Net Debt to
Cash Flow Ratio:		 n/a 0.51 never
Finance within 1 year: 08/06/2021
Misc 08/06/2021
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 903,919,000 903,919,000 08/06/2021
Shares (FD): 1,200,000,000 1,200,000,000 08/06/2021
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 10/01/2021 08/06/2021
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
50,000		 11/03/2021
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
4,166,313		 11/03/2021
Initial CapEx (Outstanding): n/a n/a 08/06/2021
Funding Option: n/a n/a 08/06/2021
Documentation: none FS 04/19/2022
Future MCap Modifier: 0.1
n/a
 0.02
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiplier: 5 none never

Resource Data

GOLD 08/06/2021
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 08/06/2021
Measured & Indicated: 0.50M 0.50M 08/06/2021
Inferred: 1.00M 1.00M 08/06/2021
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/06/2021
Measured & Indicated: 0.35M 0.35M 08/06/2021
Inferred: 0.44M 0.44M 08/06/2021
Reserves & Resources: 0.78M 0.78M never
C
U
R
R
E
N
T		 Annual Production: n/a (guess) 
50,000oz.		 11/03/2021
Cash Cost: n/a $900 11/03/2021
Extra Operating Cost: n/a $450 11/03/2021
Average Grade: 1.50 g/t 1.50 g/t 08/06/2021
Recovery Rate: (CG)  87.00% (CG)  87.00% 04/19/2022
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 08/06/2021
Annual Production: 65,000oz. 65,000oz. 08/06/2021
Cash Cost: $850 $850 08/06/2021
Extra Operating Cost: $450 $450 08/06/2021
SILVER 08/06/2021
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 08/06/2021
Measured & Indicated: n/a n/a 08/06/2021
Inferred: n/a n/a 08/06/2021
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/06/2021
Measured & Indicated: n/a n/a 08/06/2021
Inferred: n/a n/a 08/06/2021
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/06/2021
Extra Operating Cost: n/a n/a 08/06/2021
Average Grade: n/a n/a 08/06/2021
Recovery Rate: n/a n/a 08/06/2021
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/06/2021
Annual Production: n/a n/a 08/06/2021
Cash Cost: n/a n/a 08/06/2021
Extra Operating Cost: n/a n/a 08/06/2021

Property

Last Analysis Data  (08/06/2021)
Stage Name Owned Au Ag Cu Notes
Dev Laiva 100% show
Permitted. Built. $250 million spent.

Production in 2021

Around 75,000 oz per year.
Total Land Package Size (ha): 4,300  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Laiva 100% show
Permitted. Built. $250 million spent.

Production in 2021

Around 75,000 oz per year.
Total Land Package Size (ha): 4,300  

Profitability (by resource)

Proven &
Probable		 08/06/2021
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 08/06/2021
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.35M 0.35M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $161.09M $213.67M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $161.09M $213.67M n/a
Max Profit / Current MCap: 2.400 5.979 n/a
Max Profit Per Share (Gold): $0.13 $0.18 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.13 $0.18 n/a
Total Free Profit Per Share: $0.06 $0.14 n/a
FD MCap / Gold Eq.: $192.87 $102.69 n/a
FD MCap / Silver Eq.: $2.66 $1.23 n/a
FD MCap / Per Metal
as % Spot Price:		 10.94% 5.23% n/a

Reserves &
Resources		 08/06/2021
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.78M 0.78M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $362.45M $480.76M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $362.45M $480.76M n/a
Max Profit / Current MCap: 5.400 13.454 n/a
Max Profit Per Share (Gold): $0.30 $0.40 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.30 $0.40 n/a
Total Free Profit Per Share: $0.23 $0.36 n/a
FD MCap / Gold Eq.: $85.72 $45.64 n/a
FD MCap / Silver Eq.: $1.18 $0.55 n/a
FD MCap / Per Metal
as % Spot Price:		 4.86% 2.32% n/a

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.     ×