Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 three producing mines in Argentina, one mine in development in Argentina and exploration properties. Currently they produce roughly 3koz. 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 ~$119.27M which is a rise of roughly 127% over the last three weeks. As of 12/02/2025 they have ~$48M debt and ~$15M 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 12/02/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $52.51M $119.27M 12/02/2025
MCap (OS): $51.50M $116.97M 12/02/2025
Total Assets: $89.00M $89.00M 12/02/2025
Total Liabilities: $58.00M $58.00M 12/02/2025
Current Assets: $15.00M $15.00M 12/02/2025
Current Liabilities: $8.00M $8.00M 12/02/2025
Total Debt: $48.00M $48.00M 12/02/2025
Cash: $15.00M $15.00M 12/02/2025
Debt (Net): $33.00M $33.00M
Enterprise Value: $85.51M $152.27M 10/29/1974
Cash Flow: $0.62M $1.44M never
Cash Flow Multiple: 85.12 82.86 never
Net Debt to
Cash Flow Ratio:		 53.49 22.92 never
Finance within 1 year: 12/02/2025
Misc 12/02/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 465,051,490 465,051,490 12/02/2025
Shares (FD): 474,201,490 474,201,490 12/02/2025
Insider Ownership: 65% 65% 12/02/2025
Dividend (Annual): n/a n/a 12/02/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 11/01/2024 12/02/2025
Production (Gold Eq Oz.): (guess) 
3,000		 (guess) 
3,000		 12/02/2025
Production (Silver Eq Oz.): (guess) 
217,908		 (guess) 
190,685		 12/02/2025
Development Phase: Producer (Single Mine) Producer (Single Mine) 12/02/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Producer: Weak
 10
Producer: Weak
 12/02/2025
Cash Flow Multiple: 5 5 12/02/2025

Resource Data

GOLD 12/02/2025
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 12/02/2025
Measured & Indicated: 2.00M 2.00M 12/02/2025
Inferred: 0.80M 0.80M 12/02/2025
Reserves & Resources: 2.80M 2.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/02/2025
Measured & Indicated: 1.44M 1.44M 12/02/2025
Inferred: 0.36M 0.36M 12/02/2025
Reserves & Resources: 1.80M 1.80M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
3,000oz.		 (guess) 
3,000oz.		 12/02/2025
Cash Cost: $2,500 $2,500 12/02/2025
Extra Operating Cost: $1,500 $1,500 12/02/2025
Total: $4,000 $4,000 12/02/2025
Margin (Free Cash Flow): $206 (5%) $480 (11%)
MCap / Production (AuEq): $17,503.95 $39,756.35
EV / Production (AuEq): $28,503.95 $50,756.35
G
R
A
D
E		 Underground (Avg): n/a n/a 12/02/2025
Open Pit (Avg): n/a 1.00 g/t 12/02/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/02/2025
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 12/02/2025
Annual Production: 25,000oz. 25,000oz. 12/02/2025
Cash Cost: $2,000 $2,000 12/02/2025
Extra Operating Cost: $1,500 $1,500 12/02/2025
SILVER 12/02/2025
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 12/02/2025
Measured & Indicated: n/a n/a 12/02/2025
Inferred: n/a n/a 12/02/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/02/2025
Measured & Indicated: n/a n/a 12/02/2025
Inferred: n/a n/a 12/02/2025
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 12/02/2025
Extra Operating Cost: n/a n/a 12/02/2025
Total: n/a n/a 12/02/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $240.98 $625.48
EV / Production (AgEq): $392.42 $798.54
G
R
A
D
E		 Underground (Avg): n/a n/a 12/02/2025
Open Pit (Avg): n/a n/a 12/02/2025
Recovery Rate: n/a n/a 12/02/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/02/2025
Annual Production: n/a n/a 12/02/2025
Cash Cost: n/a n/a 12/02/2025
Extra Operating Cost: n/a n/a 12/02/2025

Property

Last Analysis Data  (12/02/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Cap Oeste
100 show
Flagship project. Close to production.

Size: 81,000 ha
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 Calcatreu
100 show
1 million oz deposit.

Feasibility is due in 2021.
Exp Abril
100 n/a
Exp Bajo Pobre
100 n/a
Exp COSE
100 show
Production scheduled for 2014.
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 Cap Oeste
100 show
Flagship project. Close to production.

Size: 81,000 ha
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 Calcatreu
100 show
1 million oz deposit.

Feasibility is due in 2021.
Exp Abril
100 n/a
Exp Bajo Pobre
100 n/a
Exp COSE
100 show
Production scheduled for 2014.
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		 12/02/2025
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		 12/02/2025
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.): 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): $296.11M $690.96M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $296.11M $690.96M n/a
Max Profit / Current MCap: 5.639 5.793 n/a
Max Profit Per Share (Gold): $0.62 $1.46 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.62 $1.46 n/a
Total Free Profit Per Share: $0.47 $1.11 n/a
FD MCap / Gold Eq.: $36.47 $82.83 n/a
FD MCap / Silver Eq.: $0.50 $1.30 n/a
FD MCap / Per Metal
as % Spot Price:		 0.87% 1.85% n/a
EV / Gold Eq.: $59.38 $105.74 n/a
EV / Silver Eq.: $0.82 $1.66 n/a
EV / Per Metal
as % Spot Price:		 1.41% 2.36% n/a

Reserves &
Resources		 12/02/2025
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.): 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): $370.13M $863.69M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $370.13M $863.69M n/a
Max Profit / Current MCap: 7.049 7.242 n/a
Max Profit Per Share (Gold): $0.78 $1.82 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.78 $1.82 n/a
Total Free Profit Per Share: $0.63 $1.48 n/a
FD MCap / Gold Eq.: $29.17 $66.26 n/a
FD MCap / Silver Eq.: $0.40 $1.04 n/a
FD MCap / Per Metal
as % Spot Price:		 0.69% 1.48% n/a
EV / Gold Eq.: $47.51 $84.59 n/a
EV / Silver Eq.: $0.65 $1.33 n/a
EV / Per Metal
as % Spot Price:		 1.13% 1.89% 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.     ×