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

US Gold Corp

www: www.usgoldcorp.gold   email: info@ir.usgoldcorp.gold
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NASDAQ:USAU USD

Description

US Gold Corp are a gold focused junior, near-term producer with two exploration properties in USA. They have approximately 2.4Moz. of gold in the reserves and resources category of which 1.4Moz. are in the measured and indicated category. They have a market capitalisation of ~$163.84M which is a rise of roughly 98% over the last nine months. As of 08/12/2024 they have no debt and ~$5M cash. They have 12M shares outstanding and trade on the NASDAQ Stock Exchange.

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

General Details

Financial 08/12/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $82.56M $163.84M 08/12/2024
Total Assets: $21.00M $21.00M 08/12/2024
Total Liabilities: $1.70M $1.70M 08/12/2024
Current Assets: $5.00M $5.00M 08/12/2024
Current Liabilities: $1.40M $1.40M 08/12/2024
Total Debt: $0.00M $0.00M 08/12/2024
Cash: $5.00M $5.00M 08/12/2024
Enterprise Value: $77.56M $158.84M 01/13/1975
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 08/12/2024
Misc 08/12/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 12,398,709 12,323,116 12/06/2024
Shares (FD): 16,000,000 16,000,000 08/12/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 06/01/2026 08/12/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/12/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/12/2024
Initial CapEx (Outstanding): $222.00M
268.9% of MCap		 $222.00M
135.5% of MCap 		08/12/2024
Funding Option: n/a n/a 08/12/2024
Documentation: none PFS 04/18/2025
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 04/24/2023
Cash Flow Multiplier: 5 5 04/13/2023

Resource Data

GOLD 08/12/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.40M 1.40M 08/12/2024
Measured & Indicated: 1.40M 1.40M 08/12/2024
Inferred: 1.00M 1.00M 08/12/2024
Reserves & Resources: 2.40M 2.40M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.12M 1.12M 08/12/2024
Measured & Indicated: 1.12M 1.12M 08/12/2024
Inferred: 0.40M 0.40M 08/12/2024
Reserves & Resources: 1.52M 1.52M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/12/2024
Extra Operating Cost: n/a n/a 08/12/2024
Total: $1,450 $1,450 08/12/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/12/2024
Open Pit (Avg): n/a 0.65 g/t 08/12/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/18/2025
F
U
T
U
R
E		 Proven & Probable: 1.40M 1.40M 08/12/2024
Annual Production: 100,000oz. 100,000oz. 08/12/2024
Cash Cost: $900 $900 08/12/2024
Extra Operating Cost: $550 $550 08/12/2024
SILVER 08/12/2024
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 08/12/2024
Measured & Indicated: n/a n/a 08/12/2024
Inferred: n/a n/a 08/12/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/12/2024
Measured & Indicated: n/a n/a 08/12/2024
Inferred: n/a n/a 08/12/2024
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 08/12/2024
Extra Operating Cost: n/a n/a 08/12/2024
Total: n/a n/a 08/12/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/12/2024
Open Pit (Avg): n/a n/a 08/04/2023
Recovery Rate: n/a n/a 08/12/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/12/2024
Annual Production: n/a n/a 08/12/2024
Cash Cost: n/a n/a 08/12/2024
Extra Operating Cost: n/a n/a 08/12/2024

Property

Last Analysis Data  (08/12/2024)
Stage Name Owned Au Ag Cu Notes
Exp Copper King (CK) 100% show
1.4 million oz AUEQ at .7 gpt
400 million lbs of copper at .2%
PFS completed
12 year mine life
100,000 oz annual AUEQ production
20 million lbs of copper
Exp Keystone 100% show
Early exploration.
Total Land Package Size (ha): 7,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Copper King (CK) 100% show
1.4 million oz AUEQ at .7 gpt
400 million lbs of copper at .2%
PFS completed
12 year mine life
100,000 oz annual AUEQ production
20 million lbs of copper
Exp Keystone 100% show
Early exploration.
Total Land Package Size (ha): 7,500  

Profitability (by resource)

Proven &
Probable		 08/12/2024
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.): 1.40M 1.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.12M 1.12M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,102.98M $1,992.37M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,102.98M $1,992.37M n/a
Max Profit / Current MCap: 13.360 12.160 n/a
Max Profit Per Share (Gold): $68.94 $124.52 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $68.94 $124.52 n/a
Total Free Profit Per Share: $63.78 $114.28 n/a
FD MCap / Gold Eq.: $73.71 $146.29 n/a
FD MCap / Silver Eq.: $0.84 $1.47 n/a
FD MCap / Per Metal
as % Spot Price:		 3.03% 4.53% n/a
Measured &
Indicated		 08/12/2024
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.): 1.40M 1.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.12M 1.12M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,102.98M $1,992.37M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,102.98M $1,992.37M n/a
Max Profit / Current MCap: 13.360 12.160 n/a
Max Profit Per Share (Gold): $68.94 $124.52 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $68.94 $124.52 n/a
Total Free Profit Per Share: $63.78 $114.28 n/a
FD MCap / Gold Eq.: $73.71 $146.29 n/a
FD MCap / Silver Eq.: $0.84 $1.47 n/a
FD MCap / Per Metal
as % Spot Price:		 3.03% 4.53% n/a

Reserves &
Resources		 08/12/2024
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.): 2.40M 2.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.52M 1.52M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,496.90M $2,703.93M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,496.90M $2,703.93M n/a
Max Profit / Current MCap: 18.131 16.503 n/a
Max Profit Per Share (Gold): $93.56 $169.00 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $93.56 $169.00 n/a
Total Free Profit Per Share: $88.40 $158.76 n/a
FD MCap / Gold Eq.: $54.32 $107.79 n/a
FD MCap / Silver Eq.: $0.62 $1.08 n/a
FD MCap / Per Metal
as % Spot Price:		 2.23% 3.34% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults