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

Cambria Gold Mines Inc

www: cambriagold.com   email: info@cambriagold.com
Category: Junior: Late Stage Developer
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:CAMB CAD
OTCMKTS:AOTVF USD

Description

Cambria Gold Mines Inc are a gold focused junior, late stage developer with two mines in development in Canada and exploration properties. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$240.24M which is a fall of roughly 38% over the last one months. As of 02/09/2026 they have ~C$36M debt and ~C$54.79M cash. They have 181M 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 02/09/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $386.85M $240.24M 02/09/2026
MCap (OS): $240.62M $149.43M 02/09/2026
Total Assets: $285.71M $284.20M 02/09/2026
Total Liabilities: $57.29M $56.99M 02/09/2026
Current Assets: $55.09M $54.79M 02/09/2026
Current Liabilities: $11.02M $10.96M 02/09/2026
Total Debt: $35.99M $35.80M 02/09/2026
Cash: $55.09M $54.79M 02/09/2026
Debt (Net): $-19.10M $-19.00M
Enterprise Value: $367.76M $221.24M
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: 02/09/2026
Misc 02/09/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 181,000,001 181,000,001 02/09/2026
Shares (FD): 291,000,001 291,000,001 02/09/2026
Insider Ownership: n/a n/a 02/09/2026
Dividend (Annual): n/a n/a 02/14/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 05/01/2028 02/09/2026
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/09/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/09/2026
Development Phase: Under Construction Under Construction 02/09/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 02/09/2026
Cash Flow Multiple: 8 8 02/09/2026

Resource Data

GOLD 02/09/2026
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.60M 0.60M 02/09/2026
Measured & Indicated: 1.50M 1.50M 02/09/2026
Inferred: 1.00M 1.00M 02/09/2026
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.54M 0.54M 02/09/2026
Measured & Indicated: 1.19M 1.19M 02/09/2026
Inferred: 0.45M 0.45M 02/09/2026
Reserves & Resources: 1.64M 1.64M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/09/2026
Extra Operating Cost: n/a n/a 02/09/2026
Total: $2,900 $2,900 02/09/2026
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): 7.00 g/t 7.00 g/t 02/09/2026
Open Pit (Avg): n/a n/a 02/09/2026
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/14/2026
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 02/09/2026
Annual Production: 125,000oz. 125,000oz. 02/09/2026
Cash Cost: $1,900 $1,900 02/09/2026
Extra Operating Cost: $1,000 $1,000 02/09/2026
SILVER 02/09/2026
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 02/09/2026
Measured & Indicated: n/a n/a 02/09/2026
Inferred: n/a n/a 02/09/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/09/2026
Measured & Indicated: n/a n/a 02/09/2026
Inferred: n/a n/a 02/09/2026
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 02/09/2026
Extra Operating Cost: n/a n/a 02/09/2026
Total: n/a n/a 02/09/2026
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 02/09/2026
Open Pit (Avg): n/a n/a 02/09/2026
Recovery Rate: n/a n/a 02/09/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/09/2026
Annual Production: n/a n/a 02/09/2026
Cash Cost: n/a n/a 02/09/2026
Extra Operating Cost: n/a n/a 02/09/2026

Property

Last Analysis Data  (02/09/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Premier
100 show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.

Size: 10,000 ha
Dev Red Mountain
100 show
PEA for 5 years of production at 55,000 oz year. Likely to to be extended.

$76 million capex.

10% of production goes to Seabridge at $1000.

Need to pay/spend $10 million to begin production. Owed to Seabridge.

Size: 17,000 ha
Exp Swamp Point
100 n/a
Exp Champion Hills
100 n/a
Exp Earnhardt South-Sawyer
100 n/a
Exp Hoover Hill
100 n/a
Exp Jerico Hill
100 n/a
Exp Jones-Keystone
0 n/a
Exp Loflin
0 n/a
Exp Mt Margaret
100 show
Mostly a copper mine. They are drilling and have a target of 4 billion lbs of copper and 4 million oz of gold (although low recovery rate of perhaps 60%).
Exp Silver Hill
0 n/a
Exp Silver Valley
0 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Premier
100 show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.

Size: 10,000 ha
Dev Red Mountain
100 show
PEA for 5 years of production at 55,000 oz year. Likely to to be extended.

$76 million capex.

10% of production goes to Seabridge at $1000.

Need to pay/spend $10 million to begin production. Owed to Seabridge.

Size: 17,000 ha
Exp Swamp Point
100 n/a
Exp Champion Hills
100 n/a
Exp Earnhardt South-Sawyer
100 n/a
Exp Hoover Hill
100 n/a
Exp Jerico Hill
100 n/a
Exp Jones-Keystone
0 n/a
Exp Loflin
0 n/a
Exp Mt Margaret
100 show
Mostly a copper mine. They are drilling and have a target of 4 billion lbs of copper and 4 million oz of gold (although low recovery rate of perhaps 60%).
Exp Silver Hill
0 n/a
Exp Silver Valley
0 n/a

Profitability (by resource)

Proven &
Probable		 02/09/2026
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.): 0.60M 0.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.54M 0.54M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,146.41M $1,144.09M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,146.41M $1,144.09M n/a
Max Profit / Current MCap: 2.963 4.762 n/a
Max Profit Per Share (Gold): $3.94 $3.93 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.94 $3.93 n/a
Total Free Profit Per Share: $2.13 $2.80 n/a
FD MCap / Gold Eq.: $716.39 $444.88 n/a
FD MCap / Silver Eq.: $11.62 $7.15 n/a
FD MCap / Per Metal
as % Spot Price:		 14.26% 8.86% n/a
EV / Gold Eq.: $681.03 $409.71 n/a
EV / Silver Eq.: $11.04 $6.58 n/a
EV / Per Metal
as % Spot Price:		 13.56% 8.16% n/a
Measured &
Indicated		 02/09/2026
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.: 1.19M 1.19M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,522.11M $2,517.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,522.11M $2,517.00M n/a
Max Profit / Current MCap: 6.520 10.477 n/a
Max Profit Per Share (Gold): $8.67 $8.65 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $8.67 $8.65 n/a
Total Free Profit Per Share: $6.86 $7.52 n/a
FD MCap / Gold Eq.: $325.63 $202.22 n/a
FD MCap / Silver Eq.: $5.28 $3.25 n/a
FD MCap / Per Metal
as % Spot Price:		 6.48% 4.03% n/a
EV / Gold Eq.: $309.56 $186.23 n/a
EV / Silver Eq.: $5.02 $2.99 n/a
EV / Per Metal
as % Spot Price:		 6.16% 3.71% n/a

Reserves &
Resources		 02/09/2026
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.: 1.64M 1.64M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,477.46M $3,470.41M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,477.46M $3,470.41M n/a
Max Profit / Current MCap: 8.989 14.446 n/a
Max Profit Per Share (Gold): $11.95 $11.93 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $11.95 $11.93 n/a
Total Free Profit Per Share: $10.14 $10.80 n/a
FD MCap / Gold Eq.: $236.17 $146.66 n/a
FD MCap / Silver Eq.: $3.83 $2.36 n/a
FD MCap / Per Metal
as % Spot Price:		 4.70% 2.92% n/a
EV / Gold Eq.: $224.51 $135.07 n/a
EV / Silver Eq.: $3.64 $2.17 n/a
EV / Per Metal
as % Spot Price:		 4.47% 2.69% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults