Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
CVE:PGDC
CAD
OTCMKTS:HGLD
USD
Description
Patagonia Gold Plc are a gold focused junior, small producer with two producing mines in Argentina, one mine in development in Argentina and exploration properties. Currently they produce roughly 5koz. of gold per year. They have approximately 2.8Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$14.74M which is a rise of roughly 244% over the last twelve months. As of 11/18/2023 they have ~$20M debt and ~$0.5M cash. They have 471M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/18/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$4.29M
$14.74M
11/18/2023
Total Assets:
$53.00M
$53.00M
11/18/2023
Total Liabilities:
$42.30M
$42.30M
11/18/2023
Current Assets:
$6.30M
$6.30M
11/18/2023
Current Liabilities:
$18.00M
$18.00M
11/18/2023
Total Debt:
$20.00M
$20.00M
11/18/2023
Cash:
$0.50M
$0.50M
11/18/2023
Enterprise Value:
$23.79M
$34.24M
02/01/1971
Cash Flow:
$1.40M
$4.83M
never
Cash Flow Multiple:
3.06
3.05
never
Net Debt to Cash Flow Ratio:
13.92
4.04
never
Finance within 1 year:
11/18/2023
Misc
11/18/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
471,000,000
471,000,000
11/18/2023
Shares (FD):
588,000,000
588,000,000
11/18/2023
Insider Ownership:
n/a
65%
03/25/2024
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
11/01/2012
11/18/2023
Production (Gold Eq Oz.):
(guess) 5,000
(guess) 5,000
11/18/2023
Production (Silver Eq Oz.) :
(guess) 418,117
(guess) 426,906
11/18/2023
Initial CapEx (Outstanding):
n/a
n/a
11/18/2023
Funding Option:
n/a
n/a
11/18/2023
Documentation:
none
PRODUCER
03/25/2024
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
3
3
04/19/2023
Resource Data
GOLD
11/18/2023 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
11/18/2023
Measured & Indicated:
2.00M
2.00M
11/18/2023
Inferred:
0.80M
0.80M
11/18/2023
Reserves & Resources:
2.80M
2.80M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
11/18/2023
Measured & Indicated:
1.44M
1.44M
11/18/2023
Inferred:
0.36M
0.36M
11/18/2023
Reserves & Resources:
1.80M
1.80M
never
C U R R E N T
Annual Production:
(guess) 5,000oz.
(guess) 5,000oz.
11/18/2023
Cash Cost:
$1,200
$1,200
11/18/2023
Extra Operating Cost:
$500
$500
11/18/2023
Total:
$1,700
$1,700
11/18/2023
Margin (Free Cash Flow):
$280 (14%)
$966 (36%)
G R A D E
Underground (Avg):
1.00 g/t
n/a
03/25/2024
Open Pit (Avg):
n/a
1.00 g/t
03/25/2024
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
03/25/2024
F U T U R E
Proven & Probable:
1.00M
1.00M
11/18/2023
Annual Production:
50,000oz.
50,000oz.
11/18/2023
Cash Cost:
$1,200
$1,200
11/18/2023
Extra Operating Cost:
$500
$500
11/18/2023
SILVER
11/18/2023 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
11/18/2023
Measured & Indicated:
n/a
n/a
11/18/2023
Inferred:
n/a
n/a
11/18/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
11/18/2023
Measured & Indicated:
n/a
n/a
11/18/2023
Inferred:
n/a
n/a
11/18/2023
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
11/18/2023
Extra Operating Cost:
n/a
n/a
11/18/2023
Total:
n/a
n/a
11/18/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
11/18/2023
Open Pit (Avg):
n/a
n/a
11/18/2023
Recovery Rate:
n/a
n/a
11/18/2023
F U T U R E
Proven & Probable:
n/a
n/a
11/18/2023
Annual Production:
n/a
n/a
11/18/2023
Cash Cost:
n/a
n/a
11/18/2023
Extra Operating Cost:
n/a
n/a
11/18/2023
Property
Last Analysis Data (11/18/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Perito Moreno , Argentina
Lomada de Leiva
100%
59,000
n/a
show
Producing mine. About 20,000 oz per year.
Production
Santacruz , Argentina
Martha
100% (guess)
n/a
Open Pit
show
Small production.
Development
Santa Cruz Province , Argentina
COSE
100%
n/a
n/a
show
Production scheduled for 2014.
Exploration
Santa Cruz , Argentina
Abril
100% (guess)
n/a
n/a
n/a
Exploration
Las Heras, Santa Cruz , Argentina
Bajo Pobre
100%
n/a
n/a
n/a
Exploration
Argentina , Argentina
Calcatreu
100% (guess)
n/a
n/a
show
1 million oz deposit.
Feasibility is due in 2021.
Exploration
Bajo Caracoles, Santa Cruz Province , Argentina
Cap Oeste
100%
81,000
n/a
show
Flagship project. Close to production.
Exploration
Santa Cruz Province , Argentina
El Alazan
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Gateado
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Overo
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Tordillo
100%
n/a
n/a
n/a
Exploration
Argentina
Homenaje
75% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
La Josefina
25% (guess)
30,000
n/a
show
Early exploration. JV with El Dorado Gold.
Exploration
Santa Cruz , Argentina
La Josefina
100% (guess)
n/a
n/a
n/a
Exploration
Gobernador Gregores, Santa Cruz Province , Argentina
La Manchuria
100%
n/a
n/a
n/a
Exploration
Santa Cruz , Argentina
La Valenciana
100% (guess)
n/a
n/a
n/a
Exploration
Argentina
Mina Angela
100% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz , Argentina
Nico
100% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
Santa Cruz
100% (guess)
n/a
n/a
show
65 properties on 800,000 acres in Santa Cruz, Argentina.
Large exploration potential. Argentina govt owns 10% of the company. Helps with permitting.
Total Land Package Size (ha):
170,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Perito Moreno , Argentina
Lomada de Leiva
100%
59,000
n/a
show
Producing mine. About 20,000 oz per year.
Production
Santacruz , Argentina
Martha
100% (guess)
n/a
Open Pit
show
Small production.
Development
Santa Cruz Province , Argentina
COSE
100%
n/a
n/a
show
Production scheduled for 2014.
Exploration
Santa Cruz , Argentina
Abril
100% (guess)
n/a
n/a
n/a
Exploration
Las Heras, Santa Cruz , Argentina
Bajo Pobre
100%
n/a
n/a
n/a
Exploration
Argentina , Argentina
Calcatreu
100% (guess)
n/a
n/a
show
1 million oz deposit.
Feasibility is due in 2021.
Exploration
Bajo Caracoles, Santa Cruz Province , Argentina
Cap Oeste
100%
81,000
n/a
show
Flagship project. Close to production.
Exploration
Santa Cruz Province , Argentina
El Alazan
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Gateado
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Overo
100%
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
El Tordillo
100%
n/a
n/a
n/a
Exploration
Argentina
Homenaje
75% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
La Josefina
25% (guess)
30,000
n/a
show
Early exploration. JV with El Dorado Gold.
Exploration
Santa Cruz , Argentina
La Josefina
100% (guess)
n/a
n/a
n/a
Exploration
Gobernador Gregores, Santa Cruz Province , Argentina
La Manchuria
100%
n/a
n/a
n/a
Exploration
Santa Cruz , Argentina
La Valenciana
100% (guess)
n/a
n/a
n/a
Exploration
Argentina
Mina Angela
100% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz , Argentina
Nico
100% (guess)
n/a
n/a
n/a
Exploration
Santa Cruz Province , Argentina
Santa Cruz
100% (guess)
n/a
n/a
show
65 properties on 800,000 acres in Santa Cruz, Argentina.
Large exploration potential. Argentina govt owns 10% of the company. Helps with permitting.
Total Land Package Size (ha):
170,000
Profitability (by resource)
Proven & Probable
11/18/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
11/18/2023 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.:
1.44M
1.44M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$403.49M
$1,390.46M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$403.49M
$1,390.46M
n/a
Max Profit / Current MCap:
94.140
94.353
n/a
Max Profit Per Share (Gold):
$0.69
$2.36
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.69
$2.36
n/a
Total Free Profit Per Share:
$0.68
$2.33
n/a
FD MCap / Gold Eq.:
$2.98
$10.23
n/a
FD MCap / Silver Eq.:
$0.04
$0.12
n/a
FD MCap / Per Metal as % Spot Price:
0.15%
0.38%
n/a
Reserves & Resources
11/18/2023 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.):
2.80M
2.80M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.80M
1.80M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$504.36M
$1,738.08M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$504.36M
$1,738.08M
n/a
Max Profit / Current MCap:
117.675
117.941
n/a
Max Profit Per Share (Gold):
$0.86
$2.96
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.86
$2.96
n/a
Total Free Profit Per Share:
$0.85
$2.92
n/a
FD MCap / Gold Eq.:
$2.38
$8.19
n/a
FD MCap / Silver Eq.:
$0.03
$0.10
n/a
FD MCap / Per Metal as % Spot Price:
0.12%
0.31%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/18/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
11/21/2024
Spot Gold:
$1,980.20
$2,665.60
11/21/2024
Spot Silver:
$23.68
$31.22
11/21/2024
Gold:Silver Ratio:
83.62
85.38
11/21/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: