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

Odyssey Gold Ltd

www: odysseygold.com.au   email: info@odysseygold.com.au
Category: Junior: Project Generator
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:ODY AUD

Description

Odyssey Gold Ltd are a gold focused junior, project generator with two exploration properties in Australia. They have approximately 0.41Moz. of gold in the reserves and resources category of which 0.35Moz. are in the measured and indicated category. They have a market capitalisation of ~A$11.24M which is a fall of roughly 11% over the last five months. As of 06/14/2024 they have no debt and ~A$2.09M cash. They have 899M 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 06/14/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $12.61M $11.24M 06/14/2024
Total Assets: $8.20M $8.08M 06/14/2024
Total Liabilities: $0.86M $0.85M 06/14/2024
Current Assets: $2.25M $2.22M 06/14/2024
Current Liabilities: $0.86M $0.85M 06/14/2024
Total Debt: $0.00M $0.00M 06/14/2024
Cash: $2.12M $2.09M 06/14/2024
Enterprise Value: $10.50M $9.16M 04/16/1970
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: 06/14/2024
Misc 06/14/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 898,871,134 898,871,134 06/14/2024
Shares (FD): 907,786,134 907,786,134 06/14/2024
Insider Ownership: n/a 10% 06/14/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 06/14/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/14/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/14/2024
Initial CapEx (Outstanding): n/a n/a 06/14/2024
Funding Option: n/a n/a 06/14/2024
Documentation: none none 06/14/2024
Future MCap Modifier: 0.02
PG/Explorer: Average Project
 0.02
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiplier: none none 06/14/2024

Resource Data

GOLD 06/14/2024
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 06/14/2024
Measured & Indicated: 0.35M 0.35M 06/14/2024
Inferred: 0.06M 0.06M 06/14/2024
Reserves & Resources: 0.41M 0.41M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/14/2024
Measured & Indicated: 0.21M 0.21M 06/14/2024
Inferred: 0.02M 0.02M 06/14/2024
Reserves & Resources: 0.23M 0.23M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 06/14/2024
Extra Operating Cost: $350 $350 06/14/2024
Total: $1,100 $1,100 06/14/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/14/2024
Open Pit (Avg): n/a 2.50 g/t 06/14/2024
Recovery Rate: (guess)  75.00% (guess)  75.00% 06/14/2024
F
U
T
U
R
E		 Proven & Probable: 0.00M 0.00M 06/14/2024
Annual Production: n/a n/a 06/14/2024
Cash Cost: n/a n/a 06/14/2024
Extra Operating Cost: n/a n/a 06/14/2024
SILVER 06/14/2024
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 06/14/2024
Measured & Indicated: n/a n/a 06/14/2024
Inferred: n/a n/a 06/14/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/14/2024
Measured & Indicated: n/a n/a 06/14/2024
Inferred: n/a n/a 06/14/2024
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 06/14/2024
Extra Operating Cost: n/a n/a 06/14/2024
Total: n/a n/a 06/14/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/14/2024
Open Pit (Avg): n/a n/a 06/16/2023
Recovery Rate: n/a n/a 06/14/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/14/2024
Annual Production: n/a n/a 06/14/2024
Cash Cost: n/a n/a 06/14/2024
Extra Operating Cost: n/a n/a 06/14/2024

Property

Last Analysis Data  (06/14/2024)
Stage Name Owned Au Ag Cu Notes
Exp Stakewell 80% show
Early exploration
Exp Tuckanarra 80% show
Early exploration.
Total Land Package Size (ha): 14,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Stakewell 80% show
Early exploration
Exp Tuckanarra 80% show
Early exploration.
Total Land Package Size (ha): 14,000  

Profitability (by resource)

Proven &
Probable		 06/14/2024
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		 06/14/2024
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.): 0.35M 0.35M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.21M 0.21M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $255.11M $324.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $255.11M $324.08M n/a
Max Profit / Current MCap: 20.226 28.831 n/a
Max Profit Per Share (Gold): $0.28 $0.36 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.28 $0.36 n/a
Total Free Profit Per Share: $0.26 $0.34 n/a
FD MCap / Gold Eq.: $60.93 $54.30 n/a
FD MCap / Silver Eq.: $0.77 $0.64 n/a
FD MCap / Per Metal
as % Spot Price:		 2.61% 2.04% n/a

Reserves &
Resources		 06/14/2024
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.): 0.41M 0.41M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.23M 0.23M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $283.76M $360.48M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $283.76M $360.48M n/a
Max Profit / Current MCap: 22.497 32.070 n/a
Max Profit Per Share (Gold): $0.31 $0.40 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.31 $0.40 n/a
Total Free Profit Per Share: $0.29 $0.38 n/a
FD MCap / Gold Eq.: $54.78 $48.82 n/a
FD MCap / Silver Eq.: $0.69 $0.57 n/a
FD MCap / Per Metal
as % Spot Price:		 2.35% 1.83% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults