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
Calculated using the site's default values.  Re-calculate using:

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 4.5Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$110.5M which is a rise of roughly 71% over the last twelve months. As of 12/06/2023 they have ~C$43M debt and ~C$36.52M 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 12/06/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $64.47M $110.50M 06/20/2024
Total Assets: $134.13M $130.33M 12/06/2023
Total Liabilities: $67.07M $65.16M 12/06/2023
Current Assets: $37.59M $36.52M 12/06/2023
Current Liabilities: $128.23M $124.60M 12/06/2023
Total Debt: $44.22M $42.96M 12/06/2023
Cash: $37.59M $36.52M 12/06/2023
Enterprise Value: $71.10M $116.95M 09/15/1973
Cash Flow: $28.82M $77.43M never
Cash Flow Multiple: 2.24 1.43 never
Net Debt to
Cash Flow Ratio:		 0.23 0.08 never
Finance within 1 year: 12/06/2023
Misc 12/06/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 104,000,000 252,800,000 06/20/2024
Shares (FD): 108,000,000 257,200,000 06/20/2024
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 01/01/2020 12/06/2023
Production (Gold Eq Oz.): (guess) 
50,000		 (guess) 
80,000		 11/15/2024
Production (Silver Eq Oz.): (guess) 
4,255,145		 (guess) 
6,849,551		 11/15/2024
Initial CapEx (Outstanding): $20.00M
31.02% of MCap		 $20.00M
18.1% of MCap 		12/06/2023
Funding Option: n/a n/a 12/06/2023
Documentation: none PRODUCER 11/15/2024
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 12/06/2023
Cash Flow Multiplier: 8 10 11/15/2024

Resource Data

GOLD 12/06/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.70M 1.70M 12/06/2023
Measured & Indicated: 2.50M 2.50M 12/06/2023
Inferred: 2.00M 2.00M 12/06/2023
Reserves & Resources: 4.50M 4.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.53M 1.45M 12/06/2023
Measured & Indicated: 2.11M 1.99M 12/06/2023
Inferred: 0.90M 0.85M 12/06/2023
Reserves & Resources: 3.01M 2.84M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
50,000oz.		 (guess) 
80,000oz.		 11/15/2024
Cash Cost: $950 $1,000 11/15/2024
Extra Operating Cost: $500 $700 11/15/2024
Total: $1,450 $1,700 11/15/2024
Margin (Free Cash Flow): $576 (28%) $968 (36%)
G
R
A
D
E		 Underground (Avg): 1.00 g/t n/a 03/25/2024
Open Pit (Avg): n/a 1.00 g/t 03/25/2024
Recovery Rate: (CG)  90.00% (CG)  85.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/06/2023
Annual Production: 150,000oz. 125,000oz. 11/15/2024
Cash Cost: $950 $1,000 11/15/2024
Extra Operating Cost: $500 $700 11/15/2024
SILVER 12/06/2023
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 12/06/2023
Measured & Indicated: n/a n/a 12/06/2023
Inferred: n/a n/a 12/06/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/06/2023
Measured & Indicated: n/a n/a 12/06/2023
Inferred: n/a n/a 12/06/2023
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 12/06/2023
Extra Operating Cost: n/a n/a 12/06/2023
Total: n/a n/a 12/06/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/06/2023
Open Pit (Avg): n/a n/a 12/06/2023
Recovery Rate: n/a n/a 12/06/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/06/2023
Annual Production: n/a n/a 12/06/2023
Cash Cost: n/a n/a 12/06/2023
Extra Operating Cost: n/a n/a 12/06/2023

Property

Last Analysis Data  (12/06/2023)
Stage Name Owned Au Ag Cu Notes
Dev ATO 100% show
Low cash costs.

Small open pit mine.

Exploration potential.
Exp UK 80% show
Early exploration.
Exp Tres Cruces 100% show
2.5 million deposit (1.5 gpt).
Total Land Package Size (ha): 42,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev ATO 100% show
Low cash costs.

Small open pit mine.

Exploration potential.
Exp UK 80% show
Early exploration.
Exp Tres Cruces 100% show
2.5 million deposit (1.5 gpt).
Total Land Package Size (ha): 42,000  

Profitability (by resource)

Proven &
Probable		 12/06/2023
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.): 1.70M 1.70M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.53M 1.45M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $881.74M $1,398.62M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $881.74M $1,398.62M n/a
Max Profit / Current MCap: 13.677 12.657 n/a
Max Profit Per Share (Gold): $8.16 $5.44 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $8.16 $5.44 n/a
Total Free Profit Per Share: $7.35 $4.84 n/a
FD MCap / Gold Eq.: $42.14 $76.47 n/a
FD MCap / Silver Eq.: $0.50 $0.89 n/a
FD MCap / Per Metal
as % Spot Price:		 2.08% 2.87% n/a
Measured &
Indicated		 12/06/2023
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.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.11M 1.99M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,213.69M $1,925.15M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,213.69M $1,925.15M n/a
Max Profit / Current MCap: 18.825 17.421 n/a
Max Profit Per Share (Gold): $11.24 $7.49 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $11.24 $7.49 n/a
Total Free Profit Per Share: $10.43 $6.89 n/a
FD MCap / Gold Eq.: $30.61 $55.56 n/a
FD MCap / Silver Eq.: $0.36 $0.65 n/a
FD MCap / Per Metal
as % Spot Price:		 1.51% 2.08% n/a

Reserves &
Resources		 12/06/2023
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.): 4.50M 4.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.01M 2.84M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,732.36M $2,747.87M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,732.36M $2,747.87M n/a
Max Profit / Current MCap: 26.870 24.867 n/a
Max Profit Per Share (Gold): $16.04 $10.68 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $16.04 $10.68 n/a
Total Free Profit Per Share: $15.23 $10.08 n/a
FD MCap / Gold Eq.: $21.45 $38.92 n/a
FD MCap / Silver Eq.: $0.25 $0.45 n/a
FD MCap / Per Metal
as % Spot Price:		 1.06% 1.46% 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.     ×