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

Ascot Resources Ltd

www: www.ascotresources.ca   email: khowe@ascotgold.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:AOT CAD
OTCMKTS:AOTVF USD

Description

Ascot Resources Ltd are a gold focused junior, near-term producer with one mine in development in Canada and exploration properties. They have approximately 4Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$111.59M which is a fall of roughly 63% over the last eleven months. As of 10/21/2024 they have ~C$42M debt and ~C$13.9M cash. They have 908M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 02/02/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $303.87M $111.59M 10/21/2024
Total Assets: $290.63M $270.32M 02/02/2024
Total Liabilities: $58.28M $54.20M 02/02/2024
Current Assets: $60.52M $16.68M 05/17/2024
Current Liabilities: $11.21M $10.42M 02/02/2024
Total Debt: $52.30M $41.69M 10/21/2024
Cash: $60.52M $13.90M 09/06/2024
Enterprise Value: $295.65M $139.39M 06/02/1974
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: 02/02/2024
Misc 02/02/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 612,000,000 908,000,000 10/21/2024
Shares (FD): 656,000,000 1,036,000,000 10/21/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 04/01/2024 02/02/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/06/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/06/2024
Initial CapEx (Outstanding): $225.00M
74.04% of MCap		 $225.00M
201.63% of MCap 		02/02/2024
Funding Option: n/a (guess)  Debt Financing 02/02/2024
Documentation: none FS 10/21/2024
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 09/06/2024
Cash Flow Multiplier: 10 10 01/22/2024

Resource Data

GOLD 02/02/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 02/02/2024
Measured & Indicated: 2.00M 2.00M 02/02/2024
Inferred: 2.00M 2.00M 02/02/2024
Reserves & Resources: 4.00M 4.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.80M 1.80M 02/02/2024
Measured & Indicated: 1.80M 1.80M 02/02/2024
Inferred: 0.90M 0.90M 02/02/2024
Reserves & Resources: 2.70M 2.70M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/06/2024
Extra Operating Cost: n/a n/a 09/06/2024
Total: $1,350 $1,550 09/06/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 02/02/2024
Open Pit (Avg): n/a n/a 02/02/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/21/2024
F
U
T
U
R
E		 Proven & Probable: 3.50M 3.50M 02/02/2024
Annual Production: 135,000oz. 135,000oz. 02/02/2024
Cash Cost: $850 $1,000 07/08/2024
Extra Operating Cost: $500 $550 07/08/2024
SILVER 02/02/2024
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 02/02/2024
Measured & Indicated: n/a n/a 02/02/2024
Inferred: n/a n/a 02/02/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/02/2024
Measured & Indicated: n/a n/a 02/02/2024
Inferred: n/a n/a 02/02/2024
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 02/02/2024
Extra Operating Cost: n/a n/a 02/02/2024
Total: n/a n/a 02/02/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/02/2024
Open Pit (Avg): n/a n/a 02/02/2024
Recovery Rate: n/a n/a 02/02/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/02/2024
Annual Production: n/a n/a 02/02/2024
Cash Cost: n/a n/a 02/02/2024
Extra Operating Cost: n/a n/a 02/02/2024

Property

Last Analysis Data  (02/02/2024)
Stage Name Owned Au Ag Cu Notes
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.
Exp Dilworth - Premier 100% show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.
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
Total Land Package Size (ha): 27,000  
Current Data
Stage Name Owned Au Ag Cu Notes
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.
Exp Dilworth - Premier 100% show
Large property with 5 target areas.

2.7 million oz and growing.

Low grade at .7 gpt, but silver offsets.
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
Total Land Package Size (ha): 27,000  

Profitability (by resource)

Proven &
Probable		 02/02/2024
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.80M 1.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,241.10M $1,926.72M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,241.10M $1,926.72M n/a
Max Profit / Current MCap: 4.084 17.266 n/a
Max Profit Per Share (Gold): $1.89 $1.86 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.89 $1.86 n/a
Total Free Profit Per Share: $1.27 $1.70 n/a
FD MCap / Gold Eq.: $168.82 $61.99 n/a
FD MCap / Silver Eq.: $1.87 $0.70 n/a
FD MCap / Per Metal
as % Spot Price:		 8.28% 2.37% n/a
Measured &
Indicated		 02/02/2024
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.80M 1.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,241.10M $1,926.72M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,241.10M $1,926.72M n/a
Max Profit / Current MCap: 4.084 17.266 n/a
Max Profit Per Share (Gold): $1.89 $1.86 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.89 $1.86 n/a
Total Free Profit Per Share: $1.27 $1.70 n/a
FD MCap / Gold Eq.: $168.82 $61.99 n/a
FD MCap / Silver Eq.: $1.87 $0.70 n/a
FD MCap / Per Metal
as % Spot Price:		 8.28% 2.37% n/a

Reserves &
Resources		 02/02/2024
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.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.70M 2.70M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,861.65M $2,890.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,861.65M $2,890.08M n/a
Max Profit / Current MCap: 6.126 25.899 n/a
Max Profit Per Share (Gold): $2.84 $2.79 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.84 $2.79 n/a
Total Free Profit Per Share: $2.22 $2.63 n/a
FD MCap / Gold Eq.: $112.54 $41.33 n/a
FD MCap / Silver Eq.: $1.25 $0.46 n/a
FD MCap / Per Metal
as % Spot Price:		 5.52% 1.58% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults