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

Challenger Gold

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

Symbol Data

Symbol Currency
ASX:CEL AUD

Description

Challenger Gold are a gold focused junior, late stage developer with one mine in development in Argentina and two exploration properties. They have approximately 2.5Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~A$35.35M which is a fall of roughly 43% over the last eleven months. As of 01/24/2024 they have no debt and ~A$4.37M cash. They have 1,261M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 01/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $61.55M $35.35M 01/24/2024
Total Assets: $9.87M $9.36M 01/24/2024
Total Liabilities: $0.79M $0.75M 01/24/2024
Current Assets: $4.60M $4.37M 01/24/2024
Current Liabilities: $0.79M $0.75M 01/24/2024
Total Debt: $0.00M $0.00M 01/24/2024
Cash: $4.60M $4.37M 01/24/2024
Enterprise Value: $56.95M $30.98M 12/25/1970
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: 01/24/2024
Misc 01/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,261,168,374 1,261,168,374 01/24/2024
Shares (FD): 1,318,000,000 1,318,000,000 01/24/2024
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 01/01/2027 01/24/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/24/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/24/2024
Initial CapEx (Outstanding): $150.00M
243.71% of MCap		 $150.00M
424.34% of MCap 		01/24/2024
Funding Option: n/a n/a 01/24/2024
Documentation: none PEA 11/12/2024
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 01/24/2024

Resource Data

GOLD 01/24/2024
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 01/24/2024
Measured & Indicated: 2.00M 2.00M 01/24/2024
Inferred: 0.50M 0.50M 01/24/2024
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/24/2024
Measured & Indicated: 1.44M 1.44M 01/24/2024
Inferred: 0.23M 0.23M 01/24/2024
Reserves & Resources: 1.67M 1.67M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/24/2024
Extra Operating Cost: n/a n/a 01/24/2024
Total: $1,350 $1,350 01/24/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 2.00 g/t 4.00 g/t 07/26/2024
Open Pit (Avg): n/a 4.00 g/t 07/26/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/12/2024
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 01/24/2024
Annual Production: 115,000oz. 115,000oz. 01/24/2024
Cash Cost: $850 $850 01/24/2024
Extra Operating Cost: $500 $500 01/24/2024
SILVER 01/24/2024
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 01/24/2024
Measured & Indicated: n/a n/a 01/24/2024
Inferred: n/a n/a 01/24/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/24/2024
Measured & Indicated: n/a n/a 01/24/2024
Inferred: n/a n/a 01/24/2024
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 01/24/2024
Extra Operating Cost: n/a n/a 01/24/2024
Total: n/a n/a 01/24/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/24/2024
Open Pit (Avg): n/a n/a 01/24/2024
Recovery Rate: n/a n/a 01/24/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/24/2024
Annual Production: n/a n/a 01/24/2024
Cash Cost: n/a n/a 01/24/2024
Extra Operating Cost: n/a n/a 01/24/2024

Property

Last Analysis Data  (01/24/2024)
Stage Name Owned Au Ag Cu Notes
Dev Hualilan 100% show
2 million oz at 2 gpt (growing to 3m oz)

PEA due in 2023
PFS due in 2024
DFS due in 2025
Exp Colorado V 100% show
Discovery

Drilling
Exp El Guayabo 100% show
Discovery

Early exploration
Total Land Package Size (ha): 8,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Hualilan 100% show
2 million oz at 2 gpt (growing to 3m oz)

PEA due in 2023
PFS due in 2024
DFS due in 2025
Exp Colorado V 100% show
Discovery

Drilling
Exp El Guayabo 100% show
Discovery

Early exploration
Total Land Package Size (ha): 8,000  

Profitability (by resource)

Proven &
Probable		 01/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 01/24/2024
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.44M 1.44M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $954.43M $1,829.38M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $954.43M $1,829.38M n/a
Max Profit / Current MCap: 15.507 51.751 n/a
Max Profit Per Share (Gold): $0.72 $1.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.72 $1.39 n/a
Total Free Profit Per Share: $0.65 $1.34 n/a
FD MCap / Gold Eq.: $42.74 $24.55 n/a
FD MCap / Silver Eq.: $0.48 $0.28 n/a
FD MCap / Per Metal
as % Spot Price:		 2.12% 0.94% n/a

Reserves &
Resources		 01/24/2024
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.): 2.50M 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.: 1.67M 1.67M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,103.56M $2,115.22M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,103.56M $2,115.22M n/a
Max Profit / Current MCap: 17.930 59.838 n/a
Max Profit Per Share (Gold): $0.84 $1.60 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.84 $1.60 n/a
Total Free Profit Per Share: $0.77 $1.56 n/a
FD MCap / Gold Eq.: $36.97 $21.23 n/a
FD MCap / Silver Eq.: $0.42 $0.24 n/a
FD MCap / Per Metal
as % Spot Price:		 1.84% 0.81% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults