Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 using 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 two mines in development in Australia and Mexico and three exploration properties. They have approximately 8Moz. of gold in the reserves and resources category of which 7Moz. are in the measured and indicated category. They have a market capitalisation of ~$73.47M which is a rise of roughly 21% over the last six months. As of 06/13/2024 they have no debt and ~$11M cash. They have 122M 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 06/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $60.80M $73.47M 06/13/2024
Total Assets: $14.00M $14.00M 06/13/2024
Total Liabilities: $1.80M $1.80M 06/13/2024
Current Assets: $11.00M $11.00M 06/13/2024
Current Liabilities: $1.50M $1.50M 06/13/2024
Total Debt: $0.00M $0.00M 06/13/2024
Cash: $11.00M $11.00M 06/13/2024
Enterprise Value: $49.80M $62.47M 12/24/1971
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 06/13/2024
Misc 06/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 122,189,164 122,189,164 06/13/2024
Shares (FD): 128,000,000 128,000,000 06/13/2024
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 01/01/2026 06/13/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/13/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/13/2024
Initial CapEx (Outstanding): $1,000.00M
1644.74% of MCap		 $1,000.00M
1361.06% of MCap 		06/13/2024
Funding Option: n/a n/a 06/13/2024
Documentation: none FS 06/20/2024
Future MCap Modifier: 0.03
PG/Explorer: Good Project
 0.03
PG/Explorer: Good Project
 06/13/2024
Cash Flow Multiplier: none none 06/20/2024

Resource Data

GOLD 06/13/2024
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 06/13/2024
Measured & Indicated: 7.50M 7.00M 06/20/2024
Inferred: 1.50M 1.00M 06/20/2024
Reserves & Resources: 9.00M 8.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 6.30M 6.30M 06/13/2024
Measured & Indicated: 6.66M 6.30M 06/20/2024
Inferred: 0.68M 0.45M 06/20/2024
Reserves & Resources: 7.34M 6.75M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 06/13/2024
Extra Operating Cost: $350 $350 06/13/2024
Total: $1,100 $1,100 06/13/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/13/2024
Open Pit (Avg): n/a 0.80 g/t 06/15/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/20/2024
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 06/13/2024
Annual Production: n/a n/a 06/13/2024
Cash Cost: n/a n/a 06/13/2024
Extra Operating Cost: n/a n/a 06/13/2024
SILVER 06/13/2024
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 06/13/2024
Measured & Indicated: n/a n/a 06/13/2024
Inferred: n/a n/a 06/13/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/13/2024
Measured & Indicated: n/a n/a 06/13/2024
Inferred: n/a n/a 06/13/2024
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 06/13/2024
Extra Operating Cost: n/a n/a 06/13/2024
Total: n/a n/a 06/13/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/13/2024
Open Pit (Avg): n/a n/a 06/15/2023
Recovery Rate: n/a n/a 06/13/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/13/2024
Annual Production: n/a n/a 06/13/2024
Cash Cost: n/a n/a 06/13/2024
Extra Operating Cost: n/a n/a 06/13/2024

Property

Last Analysis Data  (06/13/2024)
Stage Name Owned Au Ag Cu Notes
Dev Mt Todd 100% show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.

8 million oz deposit at .8 gpt
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.
Total Land Package Size (ha): 110,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Mt Todd 100% show
Two phased production to reduce capex requirements. Phase I could begin construction in 2019.

8 million oz deposit at .8 gpt
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.
Total Land Package Size (ha): 110,000  

Profitability (by resource)

Proven &
Probable		 06/13/2024
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.): 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.: 6.30M 6.30M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,599.69M $9,578.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,599.69M $9,578.52M n/a
Max Profit / Current MCap: 124.995 130.370 n/a
Max Profit Per Share (Gold): $59.37 $74.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $59.37 $74.83 n/a
Total Free Profit Per Share: $58.90 $74.26 n/a
FD MCap / Gold Eq.: $9.65 $11.66 n/a
FD MCap / Silver Eq.: $0.12 $0.13 n/a
FD MCap / Per Metal
as % Spot Price:		 0.42% 0.45% n/a
Measured &
Indicated		 06/13/2024
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.): 7.50M 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.: 6.66M 6.30M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $8,033.96M $9,578.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $8,033.96M $9,578.52M n/a
Max Profit / Current MCap: 132.137 130.370 n/a
Max Profit Per Share (Gold): $62.77 $74.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $62.77 $74.83 n/a
Total Free Profit Per Share: $62.29 $74.26 n/a
FD MCap / Gold Eq.: $9.13 $11.66 n/a
FD MCap / Silver Eq.: $0.11 $0.13 n/a
FD MCap / Per Metal
as % Spot Price:		 0.40% 0.45% n/a

Reserves &
Resources		 06/13/2024
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.): 9.00M 8.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.34M 6.75M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $8,848.21M $10,262.70M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $8,848.21M $10,262.70M n/a
Max Profit / Current MCap: 145.530 139.682 n/a
Max Profit Per Share (Gold): $69.13 $80.18 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $69.13 $80.18 n/a
Total Free Profit Per Share: $68.65 $79.60 n/a
FD MCap / Gold Eq.: $8.29 $10.88 n/a
FD MCap / Silver Eq.: $0.10 $0.12 n/a
FD MCap / Per Metal
as % Spot Price:		 0.36% 0.42% 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.     ×