Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:VITFF
USD
TSE:VGCX
CAD
Description
Victoria Gold Corp are a gold focused mid-tier producer with one mine in development in Canada and three exploration properties. They have approximately 5.5Moz. of gold in the reserves and resources category of which 4.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$734.35M which is a fall of roughly 21% over the last ten months. As of 11/12/2021 they have ~C$164M debt and ~C$11.7M cash. They have 63M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$933.75M
$734.35M
08/05/2021
$-199.40M
Total Assets:
$571.03M
$557.11M
08/05/2021
$-13.92M
Total Liabilities:
$319.90M
$280.90M
11/12/2021
$-39.01M
Current Assets:
$23.19M
$15.61M
11/12/2021
$-7.59M
Current Liabilities:
$82.38M
$80.37M
08/05/2021
$-2.01M
Total Debt:
$199.94M
$163.86M
11/12/2021
$-36.08M
Cash:
$17.59M
$11.70M
11/12/2021
$-5.89M
Enterprise Value:
$1,116.10M
$886.51M
02/03/1998
$-229.59M
Cash Flow:
$63.27M
$85.46M
never
$22.19M
Cash Flow Multiple:
14.76
8.59
never
-6.17
Net Debt to Cash Flow Ratio:
2.88
1.78
never
-1.10
Finance within 1 year:
08/05/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/05/2021
0.00%
Misc
08/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
62,541,000
62,541,000
08/05/2021
0
Shares (FD):
66,000,000
66,000,000
08/05/2021
0
Insider Ownership:
n/a
60%
03/25/2022
60%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
02/01/2019
08/05/2021
n/a
Production (Gold Eq Oz.):
(guess) 200,000
(guess) 200,000
08/05/2021
0
Production (Silver Eq Oz.) :
(guess) 14,357,769
(guess) 16,920,418
08/05/2021
2,562,649
Initial CapEx (Outstanding):
$300.00M32.13% of Mkt.Cap
$300.00M40.85% of Mkt.Cap
08/05/2021
$0.00M
Funding Option:
n/a
n/a
08/05/2021
n/a
Documentation:
none
PRODUCER
03/25/2022
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
08/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
3.30M
3.30M
08/05/2021
0.00M
Measured & Indicated:
4.50M
4.50M
08/05/2021
0.00M
Inferred:
1.00M
1.00M
08/05/2021
0.00M
Reserves & Resources:
5.50M
5.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
2.48M
2.48M
08/05/2021
0.00M
Measured & Indicated:
3.20M
3.20M
08/05/2021
0.00M
Inferred:
0.38M
0.38M
08/05/2021
0.00M
Reserves & Resources:
3.57M
3.57M
never
0.00M
C U R R E N T
Annual Production:
(guess) 200,000oz.
(guess) 200,000oz.
08/05/2021
0oz.
Cash Cost:
$900
$750
03/25/2022
$-150.00
Extra Operating Cost:
$450
$500
03/25/2022
$50.00
Average Grade:
0.70 g/t
0.70 g/t
08/05/2021
n/a
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
03/25/2022
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
08/05/2021
0.00M
Annual Production:
250,000oz.
250,000oz.
08/05/2021
0oz.
Cash Cost:
$850
$800
03/25/2022
$-50
Extra Operating Cost:
$450
$500
03/25/2022
$50
SILVER
08/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
08/05/2021
0.00M
Measured & Indicated:
n/a
n/a
08/05/2021
0.00M
Inferred:
n/a
n/a
08/05/2021
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/05/2021
0.00M
Measured & Indicated:
n/a
n/a
08/05/2021
0.00M
Inferred:
n/a
n/a
08/05/2021
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/05/2021
$0.00
Extra Operating Cost:
n/a
n/a
08/05/2021
$0.00
Average Grade:
n/a
n/a
08/05/2021
n/a
Recovery Rate:
n/a
n/a
08/05/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/05/2021
0.00M
Annual Production:
n/a
n/a
08/05/2021
n/a
Cash Cost:
n/a
n/a
08/05/2021
n/a
Extra Operating Cost:
n/a
n/a
08/05/2021
n/a
Property
Last Analysis Data (08/05/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Yukon , Canada
Eagle and Olive
100%
70,000
Open Pit
show
7 million oz open pit deposits. But only 70% recovery rate
Eagle and Olive deposits.
$289 million capex.
Permitted.
All they need is financing.
Exploration
Guyana
Tassawini
56%
n/a
n/a
n/a
Exploration
Nevada , USA
Jack Creek
50%
n/a
n/a
n/a
Exploration
Nevada , USA
Santa Fe
100%
n/a
n/a
n/a
Total Land Package Size (ha):
70,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Yukon , Canada
Eagle and Olive
100%
70,000
Open Pit
show
7 million oz open pit deposits. But only 70% recovery rate
Eagle and Olive deposits.
$289 million capex.
Permitted.
All they need is financing.
Exploration
Guyana
Tassawini
56%
n/a
n/a
n/a
Exploration
Nevada , USA
Jack Creek
50%
n/a
n/a
n/a
Exploration
Nevada , USA
Santa Fe
100%
n/a
n/a
n/a
Total Land Package Size (ha):
70,000
Profitability (by resource)
Proven & Probable
08/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
3.30M
3.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
42.28M
P L A U S I B L E
Gold Eq. Oz.:
2.48M
2.48M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
31.71M
Maximum Profit (Gold):
$978.65M
$1,321.90M
n/a
$343.25M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$978.65M
$1,321.90M
n/a
$343.25M
Max Profit / Current MCap:
1.048
1.800
n/a
0.752
Max Profit Per Share (Gold):
$14.83
$20.03
n/a
$5.20
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$14.83
$20.03
n/a
$5.20
Total Free Profit Per Share:
$0.00
$5.77
n/a
$5.77
FD Mkt. Cap / Gold Eq.:
$377.27
$296.71
n/a
$-80.56
FD Mkt. Cap / Silver Eq.:
$5.26
$3.51
n/a
$-1.75
FD Mkt. Cap / Per Metal as % Spot Price:
20.94%
15.95%
n/a
-4.99%
Measured & Indicated
08/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
4.50M
4.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
57.66M
P L A U S I B L E
Gold Eq. Oz.:
3.20M
3.20M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
40.94M
Maximum Profit (Gold):
$1,263.34M
$1,706.45M
n/a
$443.11M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,263.34M
$1,706.45M
n/a
$443.11M
Max Profit / Current MCap:
1.353
2.324
n/a
0.971
Max Profit Per Share (Gold):
$19.14
$25.86
n/a
$6.71
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$19.14
$25.86
n/a
$6.71
Total Free Profit Per Share:
$1.45
$11.60
n/a
$10.14
FD Mkt. Cap / Gold Eq.:
$292.25
$229.84
n/a
$-62.41
FD Mkt. Cap / Silver Eq.:
$4.07
$2.72
n/a
$-1.35
FD Mkt. Cap / Per Metal as % Spot Price:
16.22%
12.35%
n/a
-3.86%
Reserves & Resources
08/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
5.50M
5.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
70.47M
P L A U S I B L E
Gold Eq. Oz.:
3.57M
3.57M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
45.74M
Maximum Profit (Gold):
$1,411.62M
$1,906.74M
n/a
$495.11M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,411.62M
$1,906.74M
n/a
$495.11M
Max Profit / Current MCap:
1.512
2.596
n/a
1.085
Max Profit Per Share (Gold):
$21.39
$28.89
n/a
$7.50
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$21.39
$28.89
n/a
$7.50
Total Free Profit Per Share:
$3.70
$14.63
n/a
$10.93
FD Mkt. Cap / Gold Eq.:
$261.56
$205.70
n/a
$-55.85
FD Mkt. Cap / Silver Eq.:
$3.64
$2.43
n/a
$-1.21
FD Mkt. Cap / Per Metal as % Spot Price:
14.52%
11.06%
n/a
-3.46%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7998
CAD 0.7803
05/24/2022
Spot Gold:
$1,801.90
$1,860.40
05/24/2022
$58.50
Spot Silver:
$25.10
$21.99
05/24/2022
$-3.11
Gold:Silver Ratio:
71.79
84.60
05/24/2022
12.81
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: