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

Steppe Gold Ltd

www: steppegold.com   email: lori.winchester@tmx.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:STGO CAD
OTCMKTS:STPGF USD

Description

Steppe Gold Ltd are a gold focused mid-tier producer with one mine in development in Mongolia and two exploration properties. They have approximately 3Moz. of gold in the reserves and resources category of which 2.8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$108.85M which is a fall of roughly 7% over the last two months. As of 12/02/2024 they have ~C$69M debt and ~C$35.38M cash. They have 253M 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 12/02/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $117.23M $108.85M 12/02/2024 $-8.38M
Total Assets: $129.62M $126.27M 12/02/2024 $-3.35M
Total Liabilities: $64.81M $63.13M 12/02/2024 $-1.67M
Current Assets: $36.32M $35.38M 12/02/2024 $-0.94M
Current Liabilities: $123.92M $120.72M 12/02/2024 $-3.20M
Total Debt: $71.22M $69.38M 12/02/2024 $-1.84M
Cash: $36.32M $35.38M 12/02/2024 $-0.94M
Enterprise Value: $152.13M $142.85M 07/12/1974 $-9.28M
Cash Flow: $88.67M $97.99M never $9.32M
Cash Flow Multiple: 1.32 1.11 never -0.21
Net Debt to
Cash Flow Ratio:		 0.39 0.35 never -0.05
Finance within 1 year: 12/02/2024 n/a
Misc 12/02/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 252,800,000 252,800,000 12/02/2024 0
Shares (FD): 257,200,000 257,200,000 12/02/2024 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
Production ETA: n/a 01/01/2020 12/02/2024 n/a
Production (Gold Eq Oz.): (guess) 
85,000		 (guess) 
85,000		 12/02/2024 0
Production (Silver Eq Oz.): (guess) 
7,335,031		 (guess) 
7,584,700		 12/02/2024 249,669
Initial CapEx (Outstanding): $20.00M
17.06% of MCap		 $20.00M
18.37% of MCap 		12/02/2024 $0.00M
Funding Option: n/a n/a 12/02/2024 n/a
Documentation: none PRODUCER 12/02/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 12/06/2023 0
Cash Flow Multiplier: 10 10 11/15/2024 0.00

Resource Data

GOLD 12/02/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.20M 2.20M 12/02/2024 0.00M
Measured & Indicated: 2.80M 2.80M 12/02/2024 0.00M
Inferred: 0.20M 0.20M 12/02/2024 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.87M 1.87M 12/02/2024 0.00M
Measured & Indicated: 2.28M 2.28M 12/02/2024 0.00M
Inferred: 0.09M 0.09M 12/02/2024 0.00M
Reserves & Resources: 2.36M 2.36M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
85,000oz.		 (guess) 
85,000oz.		 12/02/2024 0oz.
Cash Cost: $1,000 $1,000 12/02/2024 $0.00
Extra Operating Cost: $600 $600 12/02/2024 $0.00
Total: $1,600 $1,600 12/02/2024 $0.00
Margin (Free Cash Flow): $1,043 (39%) $1,153 (42%) $109.60
G
R
A
D
E		 Underground (Avg): n/a n/a 12/02/2024 n/a
Open Pit (Avg): n/a 1.00 g/t 03/25/2024 1.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/02/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/02/2024 0.00M
Annual Production: 100,000oz. 100,000oz. 12/02/2024 0oz.
Cash Cost: $1,100 $1,100 12/02/2024 $0
Extra Operating Cost: $650 $650 12/02/2024 $0
SILVER 12/02/2024
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 12/02/2024 0.00M
Measured & Indicated: n/a n/a 12/02/2024 0.00M
Inferred: n/a n/a 12/02/2024 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 12/02/2024 0.00M
Measured & Indicated: n/a n/a 12/02/2024 0.00M
Inferred: n/a n/a 12/02/2024 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 12/02/2024 $0.00
Extra Operating Cost: n/a n/a 12/02/2024 $0.00
Total: n/a n/a 12/02/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/02/2024 n/a
Open Pit (Avg): n/a n/a 12/06/2023 n/a
Recovery Rate: n/a n/a 12/02/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/02/2024 0.00M
Annual Production: n/a n/a 12/02/2024 n/a
Cash Cost: n/a n/a 12/02/2024 n/a
Extra Operating Cost: n/a n/a 12/02/2024 n/a

Property

Last Analysis Data  (12/02/2024)
Stage Name Owned Au Ag Cu Notes
Dev ATO 100% show
Low cash costs.

Small open pit mine.

Exploration potential.
Exp Boroo 100% show
1 million deposit
Short mine life
Exp UK 80% show
Early exploration.
Total Land Package Size (ha): 39,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev ATO 100% show
Low cash costs.

Small open pit mine.

Exploration potential.
Exp Boroo 100% show
1 million deposit
Short mine life
Exp UK 80% show
Early exploration.
Total Land Package Size (ha): 39,000  

Profitability (by resource)

Proven &
Probable		 12/02/2024
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.): 2.20M 2.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.46M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.87M 1.87M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.49M
Maximum Profit (Gold): $1,950.78M $2,155.74M n/a $204.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,950.78M $2,155.74M n/a $204.95M
Max Profit / Current MCap: 16.640 19.805 n/a 3.164
Max Profit Per Share (Gold): $7.58 $8.38 n/a $0.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.58 $8.38 n/a $0.80
Total Free Profit Per Share: $6.94 $7.77 n/a $0.83
FD MCap / Gold Eq.: $62.69 $58.21 n/a $-4.48
FD MCap / Silver Eq.: $0.73 $0.65 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:		 2.37% 2.11% n/a -0.26%
Measured &
Indicated		 12/02/2024
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.): 2.80M 2.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.22M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.28M 2.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.69M
Maximum Profit (Gold): $2,376.41M $2,626.08M n/a $249.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,376.41M $2,626.08M n/a $249.67M
Max Profit / Current MCap: 20.271 24.126 n/a 3.855
Max Profit Per Share (Gold): $9.24 $10.21 n/a $0.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.24 $10.21 n/a $0.97
Total Free Profit Per Share: $8.60 $9.60 n/a $1.00
FD MCap / Gold Eq.: $51.46 $47.78 n/a $-3.68
FD MCap / Silver Eq.: $0.60 $0.54 n/a $-0.06
FD MCap / Per Metal
as % Spot Price:		 1.95% 1.74% n/a -0.21%

Reserves &
Resources		 12/02/2024
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.81M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.36M 2.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.94M
Maximum Profit (Gold): $2,465.08M $2,724.07M n/a $258.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,465.08M $2,724.07M n/a $258.98M
Max Profit / Current MCap: 21.027 25.026 n/a 3.998
Max Profit Per Share (Gold): $9.58 $10.59 n/a $1.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.58 $10.59 n/a $1.01
Total Free Profit Per Share: $8.94 $9.98 n/a $1.04
FD MCap / Gold Eq.: $49.61 $46.06 n/a $-3.55
FD MCap / Silver Eq.: $0.57 $0.52 n/a $-0.06
FD MCap / Per Metal
as % Spot Price:		 1.88% 1.67% n/a -0.20%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults