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

Patagonia Gold Plc

www: www.patagoniagold.com   email: info@patagoniagold.ca
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

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 ~$41.38M which is a rise of roughly 205% over the last ten months. As of 11/29/2024 they have ~$39M debt and ~$0.05M cash. They have 465M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 11/29/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $13.55M $41.38M 11/29/2024
MCap (OS): $13.29M $40.58M 11/29/2024
Total Assets: $48.10M $48.10M 11/29/2024
Total Liabilities: $46.20M $46.20M 11/29/2024
Current Assets: $4.30M $4.30M 11/29/2024
Current Liabilities: $4.00M $4.00M 11/29/2024
Total Debt: $39.20M $39.20M 11/29/2024
Cash: $0.05M $0.05M 11/29/2024
Debt (Net): $39.15M $39.15M
Enterprise Value: $52.70M $80.53M 07/20/1972
Cash Flow: $4.75M $9.87M never
Cash Flow Multiple: 2.85 4.19 never
Net Debt to
Cash Flow Ratio:		 8.25 3.97 never
Finance within 1 year: 11/29/2024
Misc 11/29/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 465,051,490 465,051,490 11/29/2024
Shares (FD): 474,201,490 474,201,490 11/29/2024
Insider Ownership: n/a 65% 11/29/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 11/01/2012 11/29/2024
Production (Gold Eq Oz.): (guess) 
5,000		 (guess) 
5,000		 11/29/2024
Production (Silver Eq Oz.): (guess) 
433,208		 (guess) 
437,985		 11/29/2024
Development Phase: none Producer (Single Mine) 11/29/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Producer: Weak
 10
Producer: Weak
 04/24/2023
Cash Flow Multiple: 3 3 04/19/2023

Resource Data

GOLD 11/29/2024
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 11/29/2024
Measured & Indicated: 2.00M 2.00M 11/29/2024
Inferred: 0.80M 0.80M 11/29/2024
Reserves & Resources: 2.80M 2.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/29/2024
Measured & Indicated: 1.44M 1.44M 11/29/2024
Inferred: 0.36M 0.36M 11/29/2024
Reserves & Resources: 1.80M 1.80M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
5,000oz.		 (guess) 
5,000oz.		 11/29/2024
Cash Cost: $1,200 $1,200 11/29/2024
Extra Operating Cost: $500 $500 11/29/2024
Total: $1,700 $1,700 11/29/2024
Margin (Free Cash Flow): $950 (36%) $1,974 (54%)
MCap / Production (AuEq): $2,709.78 $8,276.08
EV / Production (AuEq): $10,539.78 $16,106.08
G
R
A
D
E		 Underground (Avg): n/a n/a 11/29/2024
Open Pit (Avg): n/a 1.00 g/t 03/25/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/29/2024
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 11/29/2024
Annual Production: 50,000oz. 50,000oz. 11/29/2024
Cash Cost: $1,200 $1,200 11/29/2024
Extra Operating Cost: $500 $500 11/29/2024
SILVER 11/29/2024
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 11/29/2024
Measured & Indicated: n/a n/a 11/29/2024
Inferred: n/a n/a 11/29/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/29/2024
Measured & Indicated: n/a n/a 11/29/2024
Inferred: n/a n/a 11/29/2024
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 11/29/2024
Extra Operating Cost: n/a n/a 11/29/2024
Total: n/a n/a 11/29/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $31.28 $94.48
EV / Production (AgEq): $121.65 $183.87
G
R
A
D
E		 Underground (Avg): n/a n/a 11/29/2024
Open Pit (Avg): n/a n/a 11/18/2023
Recovery Rate: n/a n/a 11/29/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/29/2024
Annual Production: n/a n/a 11/29/2024
Cash Cost: n/a n/a 11/29/2024
Extra Operating Cost: n/a n/a 11/29/2024

Property

Last Analysis Data  (11/29/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Lomada de Leiva
100 show
Producing mine. About 20,000 oz per year.

Size: 59,000 ha
Prod Mina Martha (inc. mill)
100 show
Small production.
Dev COSE
100 show
Production scheduled for 2014.
Exp Abril
100 n/a
Exp Bajo Pobre
100 n/a
Exp Calcatreu
100 show
1 million oz deposit.

Feasibility is due in 2021.
Exp Cap Oeste
100 show
Flagship project. Close to production.

Size: 81,000 ha
Exp El Alazan
100 n/a
Exp El Gateado
100 n/a
Exp El Overo
100 n/a
Exp El Tordillo
100 n/a
Exp La Josefina
100 n/a
Exp La Josefina
25 show
Early exploration. JV with El Dorado Gold.

Size: 30,000 ha
Exp La Manchuria
100 n/a
Exp La Valenciana
100 n/a
Exp Mina Angela
100 show
Size: 52,000 ha
Exp Nico
100 n/a
Exp Santa Cruz
100 show
65 properties on 800,000 acres in Santa Cruz, Argentina.

Large exploration potential. Argentina govt owns 10% of the company. Helps with permitting.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Lomada de Leiva
100 show
Producing mine. About 20,000 oz per year.

Size: 59,000 ha
Prod Mina Martha (inc. mill)
100 show
Small production.
Dev COSE
100 show
Production scheduled for 2014.
Exp Abril
100 n/a
Exp Bajo Pobre
100 n/a
Exp Calcatreu
100 show
1 million oz deposit.

Feasibility is due in 2021.
Exp Cap Oeste
100 show
Flagship project. Close to production.

Size: 81,000 ha
Exp El Alazan
100 n/a
Exp El Gateado
100 n/a
Exp El Overo
100 n/a
Exp El Tordillo
100 n/a
Exp La Josefina
100 n/a
Exp La Josefina
25 show
Early exploration. JV with El Dorado Gold.

Size: 30,000 ha
Exp La Manchuria
100 n/a
Exp La Valenciana
100 n/a
Exp Mina Angela
100 show
Size: 52,000 ha
Exp Nico
100 n/a
Exp Santa Cruz
100 show
65 properties on 800,000 acres in Santa Cruz, Argentina.

Large exploration potential. Argentina govt owns 10% of the company. Helps with permitting.

Profitability (by resource)

Proven &
Probable		 11/29/2024
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 11/29/2024
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.: 1.44M 1.44M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,367.28M $2,842.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,367.28M $2,842.30M n/a
Max Profit / Current MCap: 100.914 68.687 n/a
Max Profit Per Share (Gold): $2.88 $5.99 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.88 $5.99 n/a
Total Free Profit Per Share: $2.84 $5.87 n/a
FD MCap / Gold Eq.: $9.41 $28.74 n/a
FD MCap / Silver Eq.: $0.11 $0.33 n/a
FD MCap / Per Metal
as % Spot Price:		 0.36% 0.78% n/a
EV / Gold Eq.: $36.60 $55.92 n/a
EV / Silver Eq.: $0.42 $0.64 n/a
EV / Per Metal
as % Spot Price:		 1.38% 1.52% n/a

Reserves &
Resources		 11/29/2024
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.): 2.80M 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): $1,709.10M $3,552.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,709.10M $3,552.88M n/a
Max Profit / Current MCap: 126.143 85.859 n/a
Max Profit Per Share (Gold): $3.60 $7.49 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.60 $7.49 n/a
Total Free Profit Per Share: $3.56 $7.37 n/a
FD MCap / Gold Eq.: $7.53 $22.99 n/a
FD MCap / Silver Eq.: $0.09 $0.26 n/a
FD MCap / Per Metal
as % Spot Price:		 0.28% 0.63% n/a
EV / Gold Eq.: $29.28 $44.74 n/a
EV / Silver Eq.: $0.34 $0.51 n/a
EV / Per Metal
as % Spot Price:		 1.11% 1.22% 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.     ×