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

Vista Gold Corp

www: www.vistagold.com   email: ir@vistagold.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSEAMERICAN:VGZ USD
TSE:VGZ CAD

Description

Vista Gold Corp are a gold focused junior, project generator with one mine in development in Australia. They have approximately 9.4Moz. of gold in the reserves and resources category of which 7.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$258.07M which is a rise of roughly 93% over the last six months. As of 06/24/2025 they have no debt and ~$15M cash. They have 125M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 06/24/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $133.62M $258.07M 06/24/2025
MCap (OS): $127.50M $246.25M 06/24/2025
Total Assets: $18.00M $18.00M 06/24/2025
Total Liabilities: $1.80M $1.80M 06/24/2025
Current Assets: $15.00M $15.00M 06/24/2025
Current Liabilities: $1.50M $1.50M 06/24/2025
Total Debt: $0.00M $0.00M 06/24/2025
Cash: $15.00M $15.00M 06/24/2025
Debt (Net): $-15.00M $-15.00M
Enterprise Value: $118.62M $243.07M 09/14/1977
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: No No 06/24/2025
Misc 06/24/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 125,000,000 125,000,000 06/24/2025
Shares (FD): 131,000,000 131,000,000 06/24/2025
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 01/01/2027 06/24/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/24/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/24/2025
Development Phase: none FS Released 06/24/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 06/13/2024
Cash Flow Multiple: none none 06/24/2025

Resource Data

GOLD 06/24/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 7.00M 7.00M 06/24/2025
Measured & Indicated: 7.80M 7.80M 06/24/2025
Inferred: 1.60M 1.60M 06/24/2025
Reserves & Resources: 9.40M 9.40M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 6.37M 6.37M 06/24/2025
Measured & Indicated: 6.95M 6.95M 06/24/2025
Inferred: 0.73M 0.73M 06/24/2025
Reserves & Resources: 7.68M 7.68M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 06/24/2025
Extra Operating Cost: $350 $350 06/24/2025
Total: $1,100 $1,100 06/24/2025
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 06/24/2025
Open Pit (Avg): n/a 0.80 g/t 06/15/2023
Recovery Rate: (CG)  91.00% (CG)  91.00% 06/24/2025
F
U
T
U
R
E		 Proven & Probable: 8.00M 8.00M 06/24/2025
Annual Production: n/a n/a 06/24/2025
Cash Cost: n/a n/a 06/24/2025
Extra Operating Cost: n/a n/a 06/24/2025
SILVER 06/24/2025
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 06/24/2025
Measured & Indicated: n/a n/a 06/24/2025
Inferred: n/a n/a 06/24/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/24/2025
Measured & Indicated: n/a n/a 06/24/2025
Inferred: n/a n/a 06/24/2025
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 06/24/2025
Extra Operating Cost: n/a n/a 06/24/2025
Total: n/a n/a 06/24/2025
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 06/24/2025
Open Pit (Avg): n/a n/a 06/15/2023
Recovery Rate: n/a n/a 06/24/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/24/2025
Annual Production: n/a n/a 06/24/2025
Cash Cost: n/a n/a 06/24/2025
Extra Operating Cost: n/a n/a 06/24/2025

Property

Last Analysis Data  (06/24/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Mt Todd
100 show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.

10 million oz deposit at .8 gpt

91% recovery rate

Size: 110,000 ha
Exp Awak Mas
20 show
JV property with 2 million oz.
Dev Concordia
37 show
JV property with 2 million oz of gold.
Exp Guadalupe de los Reyes
100 n/a
Exp Long Valley
100 show
1.8 million oz property. Likely to be another JV project.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Mt Todd
100 25.00 1000.00 show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.

10 million oz deposit at .8 gpt

91% recovery rate

Size: 110,000 ha

Profitability (by resource)

Proven &
Probable		 06/24/2025
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.): 7.00M 7.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.37M 6.37M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $14,138.15M $20,450.95M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $14,138.15M $20,450.95M n/a
Max Profit / Current MCap: 105.809 79.246 n/a
Max Profit Per Share (Gold): $107.92 $156.11 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $107.92 $156.11 n/a
Total Free Profit Per Share: $106.90 $154.14 n/a
FD MCap / Gold Eq.: $20.98 $40.51 n/a
FD MCap / Silver Eq.: $0.23 $0.67 n/a
FD MCap / Per Metal
as % Spot Price:		 0.63% 0.94% n/a
EV / Gold Eq.: $18.62 $38.16 n/a
EV / Silver Eq.: $0.20 $0.63 n/a
EV / Per Metal
as % Spot Price:		 0.56% 0.89% n/a
Measured &
Indicated		 06/24/2025
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.): 7.80M 7.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.95M 6.95M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $15,430.78M $22,320.75M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $15,430.78M $22,320.75M n/a
Max Profit / Current MCap: 115.483 86.491 n/a
Max Profit Per Share (Gold): $117.79 $170.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $117.79 $170.39 n/a
Total Free Profit Per Share: $116.77 $168.42 n/a
FD MCap / Gold Eq.: $19.22 $37.12 n/a
FD MCap / Silver Eq.: $0.21 $0.61 n/a
FD MCap / Per Metal
as % Spot Price:		 0.58% 0.86% n/a
EV / Gold Eq.: $17.06 $34.96 n/a
EV / Silver Eq.: $0.18 $0.58 n/a
EV / Per Metal
as % Spot Price:		 0.51% 0.81% n/a

Reserves &
Resources		 06/24/2025
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.): 9.40M 9.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.68M 7.68M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $17,046.57M $24,658.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $17,046.57M $24,658.00M n/a
Max Profit / Current MCap: 127.575 95.548 n/a
Max Profit Per Share (Gold): $130.13 $188.23 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $130.13 $188.23 n/a
Total Free Profit Per Share: $129.11 $186.26 n/a
FD MCap / Gold Eq.: $17.40 $33.60 n/a
FD MCap / Silver Eq.: $0.19 $0.56 n/a
FD MCap / Per Metal
as % Spot Price:		 0.52% 0.78% n/a
EV / Gold Eq.: $15.44 $31.65 n/a
EV / Silver Eq.: $0.17 $0.52 n/a
EV / Per Metal
as % Spot Price:		 0.47% 0.73% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×