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

Artemis Gold Inc

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

Symbol Data

Symbol Currency
CVE:ARTG CAD
OTCMKTS:ARGTF USD

Description

Artemis Gold Inc are a gold focused major with one mine in development in Canada and one exploration property. They have approximately 13Moz. of gold in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~C$6338.59M which is a rise of roughly 38% over the last six months. As of 07/14/2025 they have ~C$355M debt and ~C$54.09M cash. They have 230M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 07/14/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $4,582.51M $6,338.59M 07/14/2025
MCap (OS): $4,373.35M $6,049.28M 07/14/2025
Total Assets: $1,366.54M $1,348.60M 07/14/2025
Total Liabilities: $928.07M $915.89M 07/14/2025
Current Assets: $22.65M $54.09M 11/04/2025
Current Liabilities: $7.31M $7.21M 07/14/2025
Total Debt: $359.54M $354.82M 07/14/2025
Cash: $22.65M $54.09M 11/04/2025
Debt (Net): $336.88M $300.73M
Enterprise Value: $4,919.39M $6,639.32M 05/22/2180
Cash Flow: $581.80M $809.57M never
Cash Flow Multiple: 7.88 7.83 never
Net Debt to
Cash Flow Ratio:		 0.58 0.37 never
Finance within 1 year: 07/14/2025
Misc 07/14/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 230,000,000 230,000,000 07/14/2025
Shares (FD): 241,000,000 241,000,000 07/14/2025
Insider Ownership: n/a 40% 12/08/2025
Dividend (Annual): n/a n/a 12/08/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 09/01/2024 07/14/2025
Production (Gold Eq Oz.): (guess) 
300,000		 (guess) 
275,000		 12/08/2025
Production (Silver Eq Oz.): (guess) 
26,300,840		 (guess) 
16,156,359		 12/08/2025
Development Phase: none Producer (Single Mine) 07/14/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 05/11/2025
Cash Flow Multiple: 18 18 05/11/2025

Resource Data

GOLD 07/14/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 8.00M 8.00M 07/14/2025
Measured & Indicated: 12.00M 12.00M 07/14/2025
Inferred: 1.00M 1.00M 07/14/2025
Reserves & Resources: 13.00M 13.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 6.80M 6.80M 07/14/2025
Measured & Indicated: 9.52M 9.52M 07/14/2025
Inferred: 0.43M 0.43M 07/14/2025
Reserves & Resources: 9.95M 9.95M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
300,000oz.		 (guess) 
275,000oz.		 12/08/2025
Cash Cost: $700 $750 11/04/2025
Extra Operating Cost: $700 $750 11/04/2025
Total: $1,400 $1,500 11/04/2025
Margin (Free Cash Flow): $1,939 (58%) $2,944 (66%)
MCap / Production (AuEq): $15,275.04 $23,049.43
EV / Production (AuEq): $16,397.98 $24,142.99
G
R
A
D
E		 Underground (Avg): n/a n/a 07/14/2025
Open Pit (Avg): n/a 0.60 g/t 07/16/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/08/2025
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 07/14/2025
Annual Production: 500,000oz. 450,000oz. 12/08/2025
Cash Cost: $800 $900 11/04/2025
Extra Operating Cost: $700 $750 11/04/2025
SILVER 07/14/2025
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 07/14/2025
Measured & Indicated: n/a n/a 07/14/2025
Inferred: n/a n/a 07/14/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/14/2025
Measured & Indicated: n/a n/a 07/14/2025
Inferred: n/a n/a 07/14/2025
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 07/14/2025
Extra Operating Cost: n/a n/a 07/14/2025
Total: n/a n/a 07/14/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $174.23 $392.33
EV / Production (AgEq): $187.04 $410.94
G
R
A
D
E		 Underground (Avg): n/a n/a 07/14/2025
Open Pit (Avg): n/a n/a 07/11/2023
Recovery Rate: n/a n/a 07/14/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/14/2025
Annual Production: n/a n/a 07/14/2025
Cash Cost: n/a n/a 07/14/2025
Extra Operating Cost: n/a n/a 07/14/2025

Property

Last Analysis Data  (07/14/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Blackwater
100 show
8 million oz of reserves.

Size: 8,800 ha
Exp GK
100 show
Early exploration in the golden triangle.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Blackwater
100 show
8 million oz of reserves.

Size: 8,800 ha
Exp GK
100 show
Early exploration in the golden triangle.

Profitability (by resource)

Proven &
Probable		 07/14/2025
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.): 8.00M 8.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.80M 6.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $13,187.44M $20,018.38M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $13,187.44M $20,018.38M n/a
Max Profit / Current MCap: 2.878 3.158 n/a
Max Profit Per Share (Gold): $54.72 $83.06 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $54.72 $83.06 n/a
Total Free Profit Per Share: $28.70 $46.59 n/a
FD MCap / Gold Eq.: $673.90 $932.15 n/a
FD MCap / Silver Eq.: $7.69 $15.87 n/a
FD MCap / Per Metal
as % Spot Price:		 20.18% 20.98% n/a
EV / Gold Eq.: $723.44 $976.37 n/a
EV / Silver Eq.: $8.25 $16.62 n/a
EV / Per Metal
as % Spot Price:		 21.66% 21.97% n/a
Measured &
Indicated		 07/14/2025
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.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.52M 9.52M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $18,462.42M $28,025.74M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $18,462.42M $28,025.74M n/a
Max Profit / Current MCap: 4.029 4.421 n/a
Max Profit Per Share (Gold): $76.61 $116.29 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $76.61 $116.29 n/a
Total Free Profit Per Share: $50.59 $79.82 n/a
FD MCap / Gold Eq.: $481.36 $665.82 n/a
FD MCap / Silver Eq.: $5.49 $11.33 n/a
FD MCap / Per Metal
as % Spot Price:		 14.41% 14.98% n/a
EV / Gold Eq.: $516.74 $697.41 n/a
EV / Silver Eq.: $5.89 $11.87 n/a
EV / Per Metal
as % Spot Price:		 15.47% 15.69% n/a

Reserves &
Resources		 07/14/2025
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.): 13.00M 13.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.95M 9.95M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $19,286.64M $29,276.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $19,286.64M $29,276.89M n/a
Max Profit / Current MCap: 4.209 4.619 n/a
Max Profit Per Share (Gold): $80.03 $121.48 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $80.03 $121.48 n/a
Total Free Profit Per Share: $54.01 $85.01 n/a
FD MCap / Gold Eq.: $460.79 $637.36 n/a
FD MCap / Silver Eq.: $5.26 $10.85 n/a
FD MCap / Per Metal
as % Spot Price:		 13.80% 14.34% n/a
EV / Gold Eq.: $494.66 $667.60 n/a
EV / Silver Eq.: $5.64 $11.36 n/a
EV / Per Metal
as % Spot Price:		 14.81% 15.02% 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.     ×