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

Symbol Data

Symbol Currency
NASDAQ:USAU USD

Description

US Gold Corp are a gold focused junior, near-term producer with one mine in development in USA and one exploration property. They have approximately 2.6Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$264.01M which is a rise of roughly 39% over the last one months. As of 08/06/2025 they have no debt and ~$9M cash. They have 14M 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 08/06/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $190.40M $264.01M 08/06/2025 $73.61M
MCap (OS): $156.80M $217.42M 08/06/2025 $60.62M
Total Assets: $21.00M $21.00M 08/06/2025 $0.00M
Total Liabilities: $1.70M $1.70M 08/06/2025 $0.00M
Current Assets: $9.00M $9.00M 08/06/2025 $0.00M
Current Liabilities: $1.40M $1.40M 08/06/2025 $0.00M
Total Debt: $0.00M $0.00M 08/06/2025 $0.00M
Cash: $9.00M $9.00M 08/06/2025 $0.00M
Debt (Net): $-9.00M $-9.00M $0.00M
Enterprise Value: $181.40M $255.01M 01/30/1978 $73.61M
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: 08/06/2025 n/a
Misc 08/06/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 14,000,000 14,000,000 08/06/2025 0
Shares (FD): 17,000,000 17,000,000 08/06/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 09/01/2026 08/06/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/06/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/06/2025 0
Development Phase: none PFS Released 08/06/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 08/06/2025 0
Cash Flow Multiple: 4 4 08/06/2025 0.00

Resource Data

GOLD 08/06/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.70M 1.70M 08/06/2025 0.00M
Measured & Indicated: 2.00M 2.00M 08/06/2025 0.00M
Inferred: 0.60M 0.60M 08/06/2025 0.00M
Reserves & Resources: 2.60M 2.60M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.36M 1.36M 08/06/2025 0.00M
Measured & Indicated: 1.55M 1.55M 08/06/2025 0.00M
Inferred: 0.24M 0.24M 08/06/2025 0.00M
Reserves & Resources: 1.79M 1.79M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/06/2025 $0.00
Extra Operating Cost: n/a n/a 08/06/2025 $0.00
Total: $1,800 $1,800 08/06/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/06/2025 n/a
Open Pit (Avg): n/a 0.65 g/t 08/12/2024 0.65 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 08/06/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 08/06/2025 0.00M
Annual Production: 120,000oz. 120,000oz. 08/06/2025 0oz.
Cash Cost: $1,100 $1,100 08/06/2025 $0
Extra Operating Cost: $700 $700 08/06/2025 $0
SILVER 08/06/2025
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 08/06/2025 0.00M
Measured & Indicated: n/a n/a 08/06/2025 0.00M
Inferred: n/a n/a 08/06/2025 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 08/06/2025 0.00M
Measured & Indicated: n/a n/a 08/06/2025 0.00M
Inferred: n/a n/a 08/06/2025 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 08/06/2025 $0.00
Extra Operating Cost: n/a n/a 08/06/2025 $0.00
Total: n/a n/a 08/06/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/06/2025 n/a
Open Pit (Avg): n/a n/a 08/04/2023 n/a
Recovery Rate: n/a n/a 08/06/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/06/2025 0.00M
Annual Production: n/a n/a 08/06/2025 n/a
Cash Cost: n/a n/a 08/06/2025 n/a
Extra Operating Cost: n/a n/a 08/06/2025 n/a

Property

Last Analysis Data  (08/06/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev 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.

Size: 7,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Copper King (CK)
100 35.00 222.00 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.

Size: 7,500 ha

Profitability (by resource)

Proven &
Probable		 08/06/2025
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.): 1.70M 1.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -3.68M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.36M 1.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.95M
Maximum Profit (Gold): $2,133.00M $2,500.77M n/a $367.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,133.00M $2,500.77M n/a $367.77M
Max Profit / Current MCap: 11.203 9.472 n/a -1.730
Max Profit Per Share (Gold): $125.47 $147.10 n/a $21.63
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $125.47 $147.10 n/a $21.63
Total Free Profit Per Share: $114.27 $131.57 n/a $17.30
FD MCap / Gold Eq.: $140.00 $194.13 n/a $54.13
FD MCap / Silver Eq.: $1.57 $2.23 n/a $0.66
FD MCap / Per Metal
as % Spot Price:		 4.16% 5.33% n/a 1.18%
EV / Gold Eq.: $133.38 $187.51 n/a $54.13
EV / Silver Eq.: $1.49 $2.15 n/a $0.66
EV / Per Metal
as % Spot Price:		 3.96% 5.15% n/a 1.19%
Measured &
Indicated		 08/06/2025
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.33M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.55M 1.55M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.36M
Maximum Profit (Gold): $2,434.13M $2,853.82M n/a $419.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,434.13M $2,853.82M n/a $419.69M
Max Profit / Current MCap: 12.784 10.810 n/a -1.975
Max Profit Per Share (Gold): $143.18 $167.87 n/a $24.69
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $143.18 $167.87 n/a $24.69
Total Free Profit Per Share: $131.98 $152.34 n/a $20.36
FD MCap / Gold Eq.: $122.68 $170.11 n/a $47.43
FD MCap / Silver Eq.: $1.37 $1.95 n/a $0.58
FD MCap / Per Metal
as % Spot Price:		 3.64% 4.67% n/a 1.03%
EV / Gold Eq.: $116.88 $164.31 n/a $47.43
EV / Silver Eq.: $1.31 $1.89 n/a $0.58
EV / Per Metal
as % Spot Price:		 3.47% 4.52% n/a 1.05%

Reserves &
Resources		 08/06/2025
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.): 2.60M 2.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -5.63M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.79M 1.79M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.88M
Maximum Profit (Gold): $2,810.54M $3,295.13M n/a $484.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,810.54M $3,295.13M n/a $484.59M
Max Profit / Current MCap: 14.761 12.481 n/a -2.280
Max Profit Per Share (Gold): $165.33 $193.83 n/a $28.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $165.33 $193.83 n/a $28.51
Total Free Profit Per Share: $154.13 $178.30 n/a $24.18
FD MCap / Gold Eq.: $106.25 $147.33 n/a $41.08
FD MCap / Silver Eq.: $1.19 $1.69 n/a $0.50
FD MCap / Per Metal
as % Spot Price:		 3.15% 4.05% n/a 0.89%
EV / Gold Eq.: $101.23 $142.30 n/a $41.08
EV / Silver Eq.: $1.13 $1.63 n/a $0.50
EV / Per Metal
as % Spot Price:		 3.01% 3.91% n/a 0.91%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults