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

Larvotto Resources Ltd

www: www.larvottoresources.com   email: info@larvottoresources.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:LRV AUD

Description

Larvotto Resources Ltd are a gold focused junior, late stage developer with one mine in development in Australia and three exploration properties. They have approximately 1.5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$87.36M which is a rise of roughly 222% over the last six months. As of 07/05/2024 they have ~A$4M debt and ~A$3.74M cash. They have 251M 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 07/05/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $27.10M $87.36M 07/05/2024
Total Assets: $13.47M $12.47M 07/05/2024
Total Liabilities: $3.37M $3.12M 07/05/2024
Current Assets: $5.39M $4.99M 07/05/2024
Current Liabilities: $0.67M $0.62M 07/05/2024
Total Debt: $4.04M $3.74M 07/05/2024
Cash: $4.04M $3.74M 07/05/2024
Enterprise Value: $27.10M $87.36M 10/07/1972
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: 07/05/2024
Misc 07/05/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 250,811,646 250,811,646 07/05/2024
Shares (FD): 298,000,000 298,000,000 07/05/2024
Insider Ownership: n/a 40% 11/15/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2026 07/05/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/05/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/05/2024
Initial CapEx (Outstanding): n/a n/a 07/05/2024
Funding Option: n/a n/a 07/05/2024
Documentation: none none 11/15/2024
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 07/05/2024
Cash Flow Multiplier: 8 8 07/05/2024

Resource Data

GOLD 07/05/2024
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 07/05/2024
Measured & Indicated: 1.00M 1.00M 07/05/2024
Inferred: 0.50M 0.50M 07/05/2024
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/05/2024
Measured & Indicated: 0.68M 0.68M 07/05/2024
Inferred: 0.21M 0.21M 07/05/2024
Reserves & Resources: 0.89M 0.89M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 07/05/2024
Extra Operating Cost: n/a n/a 07/05/2024
Total: $1,650 $1,650 07/05/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 07/05/2024
Open Pit (Avg): n/a n/a never
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 07/05/2024
Annual Production: 75,000oz. 75,000oz. 07/05/2024
Cash Cost: $1,100 $1,100 07/05/2024
Extra Operating Cost: $550 $550 07/05/2024
SILVER 07/05/2024
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 07/05/2024
Measured & Indicated: n/a n/a 07/05/2024
Inferred: n/a n/a 07/05/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/05/2024
Measured & Indicated: n/a n/a 07/05/2024
Inferred: n/a n/a 07/05/2024
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 07/05/2024
Extra Operating Cost: n/a n/a 07/05/2024
Total: n/a n/a 07/05/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/05/2024
Open Pit (Avg): n/a n/a never
Recovery Rate: n/a n/a 07/05/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/05/2024
Annual Production: n/a n/a 07/05/2024
Cash Cost: n/a n/a 07/05/2024
Extra Operating Cost: n/a n/a 07/05/2024

Property

Last Analysis Data  (07/05/2024)
Stage Name Owned Au Ag Cu Notes
Dev Hillgrove 100% show
1.5M oz at 4.5 gpt

Mill on C&M
Low capex to restart
Exp Eyre0 100% show
Early exploration
Exp Mt Isa 100% show
Early exploration
Exp Ohakuri 100% show
Early exploration
Total Land Package Size (ha): 123,300  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Hillgrove 100% show
1.5M oz at 4.5 gpt

Mill on C&M
Low capex to restart
Exp Eyre0 100% show
Early exploration
Exp Mt Isa 100% show
Early exploration
Exp Ohakuri 100% show
Early exploration
Total Land Package Size (ha): 123,300  

Profitability (by resource)

Proven &
Probable		 07/05/2024
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		 07/05/2024
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.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.68M 0.68M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $502.79M $659.87M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $502.79M $659.87M n/a
Max Profit / Current MCap: 18.553 7.554 n/a
Max Profit Per Share (Gold): $1.69 $2.21 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.69 $2.21 n/a
Total Free Profit Per Share: $1.55 $1.74 n/a
FD MCap / Gold Eq.: $39.85 $128.47 n/a
FD MCap / Silver Eq.: $0.52 $1.44 n/a
FD MCap / Per Metal
as % Spot Price:		 1.67% 4.90% n/a

Reserves &
Resources		 07/05/2024
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.89M 0.89M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $659.91M $866.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $659.91M $866.08M n/a
Max Profit / Current MCap: 24.351 9.914 n/a
Max Profit Per Share (Gold): $2.21 $2.91 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.21 $2.91 n/a
Total Free Profit Per Share: $2.08 $2.44 n/a
FD MCap / Gold Eq.: $30.36 $97.88 n/a
FD MCap / Silver Eq.: $0.40 $1.10 n/a
FD MCap / Per Metal
as % Spot Price:		 1.27% 3.74% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults