Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated with the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
CVE:VGN
CAD
OTCMKTS:GRSFF
USD
Description
Greencastle Resources Ltd are a junior, project generator looking for gold with two exploration properties in USA. They have a market capitalisation of ~C$1.45M which is a fall of roughly 75% over the last four years. As of 06/11/2021 they have no debt and ~C$0.21M cash. They have 40M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
06/11/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$5.71M
$1.45M
06/11/2021
MCap (OS):
$5.13M
$1.31M
05/01/2024
Total Assets:
$9.26M
$8.12M
06/11/2021
Total Liabilities:
$0.07M
$0.07M
06/11/2021
Current Assets:
$9.18M
$8.05M
06/11/2021
Current Liabilities:
$0.09M
$0.08M
06/11/2021
Total Debt:
$0.00M
$0.00M
06/11/2021
Cash:
$0.24M
$0.21M
06/11/2021
Debt (Net):
$-0.24M
$-0.21M
Enterprise Value:
$5.47M
$1.24M
01/15/1970
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:
06/11/2021
Misc
06/11/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
40,022,000
40,022,671
05/01/2024
Shares (FD):
44,522,000
44,522,000
06/11/2021
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Group:
Explorer
Explorer
never
Production ETA:
n/a
n/a
06/11/2021
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
06/11/2021
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
06/11/2021
Development Phase:
none
none
05/01/2024
Optionality Play:
none
No
F U T U R E
% of Spot:
2PG/Explorer: Average Project
2PG/Explorer: Average Project
04/24/2023
Cash Flow Multiple:
none
none
05/01/2024
Resource Data
GOLD
06/11/2021 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
06/11/2021
Measured & Indicated:
0.00M
0.00M
06/11/2021
Inferred:
0.00M
0.00M
06/11/2021
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/11/2021
Measured & Indicated:
0.00M
0.00M
06/11/2021
Inferred:
0.00M
0.00M
06/11/2021
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
06/11/2021
Extra Operating Cost:
n/a
n/a
06/11/2021
Total:
n/a
n/a
06/11/2021
Margin (Free Cash Flow):
n/a
MCap / Production (AuEq):
n/a
n/a
EV / Production (AuEq):
n/a
n/a
G R A D E
Underground (Avg):
n/a
n/a
06/11/2021
Open Pit (Avg):
n/a
n/a
06/11/2021
Recovery Rate:
n/a
n/a
06/11/2021
F U T U R E
Proven & Probable:
n/a
n/a
06/11/2021
Annual Production:
n/a
n/a
06/11/2021
Cash Cost:
n/a
n/a
06/11/2021
Extra Operating Cost:
n/a
n/a
06/11/2021
SILVER
06/11/2021 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
06/11/2021
Measured & Indicated:
n/a
n/a
06/11/2021
Inferred:
n/a
n/a
06/11/2021
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/11/2021
Measured & Indicated:
n/a
n/a
06/11/2021
Inferred:
n/a
n/a
06/11/2021
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
06/11/2021
Extra Operating Cost:
n/a
n/a
06/11/2021
Total:
n/a
n/a
06/11/2021
Margin (Free Cash Flow):
n/a
MCap / Production (AgEq):
n/a
n/a
EV / Production (AgEq):
n/a
n/a
G R A D E
Underground (Avg):
n/a
n/a
06/11/2021
Open Pit (Avg):
n/a
n/a
06/11/2021
Recovery Rate:
n/a
n/a
06/11/2021
F U T U R E
Proven & Probable:
n/a
n/a
06/11/2021
Annual Production:
n/a
n/a
06/11/2021
Cash Cost:
n/a
n/a
06/11/2021
Extra Operating Cost:
n/a
n/a
06/11/2021
Property
Last Analysis Data (06/11/2021)
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Indian Creek
Nevada
100
n/a
show
Looking for JV partner. Size: 1 ha
Exp
Jewel Ridge (NSR)
Nevada
1
n/a
show
Golden Lake can earn a 100 percent interest in the Jewel Ridge property by paying Greencastle $155,000 in cash, issuing five million Golden Lake shares and spending $750,000 over three years. Golden Lake will also cover the costs of the underlying lease and all BLM (Bureau of Land Management) and county fees. Varying net smelter return (NSR) royalties are applicable on the property with buy-downs in place to reduce the NSRs to nil and 1 per cent on various claims and leases. Size: 1 ha
Current Data
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Indian Creek
Nevada
100
n/a
show
Looking for JV partner. Size: 1 ha
Exp
Jewel Ridge (NSR)
Nevada
1
n/a
show
Golden Lake can earn a 100 percent interest in the Jewel Ridge property by paying Greencastle $155,000 in cash, issuing five million Golden Lake shares and spending $750,000 over three years. Golden Lake will also cover the costs of the underlying lease and all BLM (Bureau of Land Management) and county fees. Varying net smelter return (NSR) royalties are applicable on the property with buy-downs in place to reduce the NSRs to nil and 1 per cent on various claims and leases. Size: 1 ha
Profitability (by resource)
Proven & Probable
06/11/2021 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
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
06/11/2021 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
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Reserves & Resources
06/11/2021 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
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/11/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.8269
CAD 0.7252
09/19/2025
Spot Gold:
$1,877.90
$3,648.31
09/19/2025
Spot Silver:
$27.92
$42.20
09/19/2025
Gold:Silver Ratio:
67.26
86.45
09/19/2025
Spot Gold (Future):
$2,500.00
$5,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
50.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow