Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Troilus Mining

www: www.troilusgold.com   email: info@troilusgold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:TLG CAD
OTCMKTS:CHXMF USD

Description

Troilus Mining are a gold focused junior, late stage developer with one mine in development in Canada. They have approximately 12.5Moz. of gold in the reserves and resources category of which 11Moz. are in the measured and indicated category. They have a market capitalisation of ~C$507.76M which is a rise of roughly 26% over the last three weeks. As of 11/23/2025 they have ~C$15M debt and ~C$18.16M cash. They have 401M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 11/23/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $403.26M $507.76M 11/23/2025
MCap (OS): $358.55M $451.47M 11/23/2025
Total Assets: $31.22M $31.96M 11/23/2025
Total Liabilities: $37.61M $38.50M 11/23/2025
Current Assets: $17.74M $18.16M 11/23/2025
Current Liabilities: $1.28M $1.31M 11/23/2025
Total Debt: $14.90M $15.25M 11/23/2025
Cash: $17.74M $18.16M 11/23/2025
Debt (Net): $-2.84M $-2.91M
Enterprise Value: $400.42M $504.86M 12/31/1985
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: 11/23/2025
Misc 11/23/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 401,000,000 401,000,000 11/23/2025
Shares (FD): 451,000,000 451,000,000 11/23/2025
Insider Ownership: 60% 30% 12/05/2025
Dividend (Annual): n/a n/a 12/05/2025
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2029 11/23/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/23/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/23/2025
Development Phase: Permitting Underway Permitting Underway 11/23/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 11/23/2025
Cash Flow Multiple: 4 4 11/23/2025

Resource Data

GOLD
(inc. Base Metals)
 11/23/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 6.00M 6.00M 11/23/2025
Measured & Indicated: 11.00M 11.00M 11/23/2025
Inferred: 1.50M 1.50M 11/23/2025
Reserves & Resources: 12.50M 12.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 5.40M 5.40M 11/23/2025
Measured & Indicated: 9.00M 9.00M 11/23/2025
Inferred: 0.68M 0.68M 11/23/2025
Reserves & Resources: 9.68M 9.68M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/23/2025
Extra Operating Cost: n/a n/a 11/23/2025
Total: $2,000 $2,000 11/23/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/23/2025
Open Pit (Avg): n/a 0.50 g/t 11/23/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/05/2025
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 11/23/2025
Annual Production: 300,000oz. 300,000oz. 11/23/2025
Cash Cost: $1,300 $1,300 11/23/2025
Extra Operating Cost: $700 $700 11/23/2025
SILVER
(inc. Base Metals)
 11/23/2025
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 11/23/2025
Measured & Indicated: n/a n/a 11/23/2025
Inferred: n/a n/a 11/23/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/23/2025
Measured & Indicated: n/a n/a 11/23/2025
Inferred: n/a n/a 11/23/2025
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 11/23/2025
Extra Operating Cost: n/a n/a 11/23/2025
Total: n/a n/a 11/23/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/23/2025
Open Pit (Avg): n/a n/a 11/23/2025
Recovery Rate: n/a n/a 11/23/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/23/2025
Annual Production: n/a n/a 11/23/2025
Cash Cost: n/a n/a 11/23/2025
Extra Operating Cost: n/a n/a 11/23/2025

Property

Last Analysis Data  (11/23/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Troilus
100 3000.00 30.00 1100.00 show
Past producing mine in 2010.

5 million oz open pit

Plus, a potential low-grade underground.

Copper and silver offsets

Size: 140,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Troilus
100 3000.00 30.00 1100.00 show
Past producing mine in 2010.

5 million oz open pit

Plus, a potential low-grade underground.

Copper and silver offsets

Size: 140,000 ha

Profitability (by resource)

Proven &
Probable		 11/23/2025
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.): 6.00M 6.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.40M 5.40M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $11,104.51M $12,348.40M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $11,104.51M $12,348.40M n/a
Max Profit / Current MCap: 27.537 24.319 n/a
Max Profit Per Share (Gold): $24.62 $27.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $24.62 $27.38 n/a
Total Free Profit Per Share: $23.36 $25.83 n/a
FD MCap / Gold Eq.: $74.68 $94.03 n/a
FD MCap / Silver Eq.: $0.92 $1.35 n/a
FD MCap / Per Metal
as % Spot Price:		 1.84% 2.19% n/a
EV / Gold Eq.: $74.15 $93.49 n/a
EV / Silver Eq.: $0.91 $1.34 n/a
EV / Per Metal
as % Spot Price:		 1.83% 2.18% n/a
Measured &
Indicated		 11/23/2025
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.): 11.00M 11.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.00M 9.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $18,507.51M $20,580.66M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $18,507.51M $20,580.66M n/a
Max Profit / Current MCap: 45.895 40.532 n/a
Max Profit Per Share (Gold): $41.04 $45.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $41.04 $45.63 n/a
Total Free Profit Per Share: $39.78 $44.08 n/a
FD MCap / Gold Eq.: $44.81 $56.42 n/a
FD MCap / Silver Eq.: $0.55 $0.81 n/a
FD MCap / Per Metal
as % Spot Price:		 1.10% 1.32% n/a
EV / Gold Eq.: $44.49 $56.10 n/a
EV / Silver Eq.: $0.55 $0.81 n/a
EV / Per Metal
as % Spot Price:		 1.10% 1.31% n/a

Reserves &
Resources		 11/23/2025
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.): 12.50M 12.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.68M 9.68M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $19,895.57M $22,124.21M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $19,895.57M $22,124.21M n/a
Max Profit / Current MCap: 49.337 43.572 n/a
Max Profit Per Share (Gold): $44.11 $49.06 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $44.11 $49.06 n/a
Total Free Profit Per Share: $42.85 $47.51 n/a
FD MCap / Gold Eq.: $41.68 $52.48 n/a
FD MCap / Silver Eq.: $0.51 $0.75 n/a
FD MCap / Per Metal
as % Spot Price:		 1.03% 1.22% n/a
EV / Gold Eq.: $41.39 $52.18 n/a
EV / Silver Eq.: $0.51 $0.75 n/a
EV / Per Metal
as % Spot Price:		 1.02% 1.22% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults