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

Falco Resources Ltd

www: falcores.com   email: info@falcores.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:FPC CAD
OTCMKTS:FPRGF USD

Description

Falco Resources Ltd are a gold focused junior, late stage developer with one exploration property in Canada. They have approximately 5.5Moz. of gold in the reserves and resources category of which 4.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$56.82M which is a rise of roughly 3% over the last four weeks. As of 03/03/2025 they have ~C$26M debt and ~C$2.79M cash. They have 304M 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 03/03/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $55.08M $56.82M 03/03/2025 $1.73M
Total Assets: $96.95M $97.62M 03/03/2025 $0.67M
Total Liabilities: $36.70M $36.96M 03/03/2025 $0.25M
Current Assets: $6.23M $6.28M 03/03/2025 $0.04M
Current Liabilities: $22.85M $23.01M 03/03/2025 $0.16M
Total Debt: $25.62M $25.80M 03/03/2025 $0.18M
Cash: $2.77M $2.79M 03/03/2025 $0.02M
Enterprise Value: $77.93M $79.83M 07/12/1972 $1.89M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: Yes Yes 03/03/2025 n/a
Misc 03/03/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 304,138,434 304,138,434 03/03/2025 0
Shares (FD): 388,000,000 388,000,000 03/03/2025 0
Insider Ownership: n/a 30% 03/03/2025 30%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2027 03/03/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/03/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/03/2025 0
Initial CapEx (Outstanding): $844.00M
1532.28% of MCap		 $844.00M
1485.5% of MCap 		03/03/2025 $0.00M
Funding Option: n/a n/a 03/03/2025 n/a
Documentation: none FS 03/03/2025 n/a
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 04/24/2023 0
Cash Flow Multiplier: 3 3 04/18/2023 0.00

Resource Data

GOLD 03/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.30M 3.30M 03/03/2025 0.00M
Measured & Indicated: 4.50M 4.50M 03/03/2025 0.00M
Inferred: 1.00M 1.00M 03/03/2025 0.00M
Reserves & Resources: 5.50M 5.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.90M 2.90M 03/03/2025 0.00M
Measured & Indicated: 3.75M 3.75M 03/03/2025 0.00M
Inferred: 0.44M 0.44M 03/03/2025 0.00M
Reserves & Resources: 4.19M 4.19M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 03/03/2025 $0.00
Extra Operating Cost: n/a n/a 03/03/2025 $0.00
Total: $1,400 $1,400 03/03/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 03/03/2025 n/a
Open Pit (Avg): n/a 1.44 g/t 03/05/2024 1.44 g/t
Recovery Rate: (CG)  88.00% (CG)  88.00% 03/03/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.50M 4.50M 03/03/2025 0.00M
Annual Production: 220,000oz. 220,000oz. 03/03/2025 0oz.
Cash Cost: $800 $800 03/03/2025 $0
Extra Operating Cost: $600 $600 03/03/2025 $0
SILVER 03/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 03/03/2025 0.00M
Measured & Indicated: n/a n/a 03/03/2025 0.00M
Inferred: n/a n/a 03/03/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/03/2025 0.00M
Measured & Indicated: n/a n/a 03/03/2025 0.00M
Inferred: n/a n/a 03/03/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 03/03/2025 $0.00
Extra Operating Cost: n/a n/a 03/03/2025 $0.00
Total: n/a n/a 03/03/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 03/03/2025 n/a
Open Pit (Avg): n/a n/a 03/05/2024 n/a
Recovery Rate: n/a n/a 03/03/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/03/2025 0.00M
Annual Production: n/a n/a 03/03/2025 n/a
Cash Cost: n/a n/a 03/03/2025 n/a
Extra Operating Cost: n/a n/a 03/03/2025 n/a

Property

Last Analysis Data  (03/03/2025)
Stage Name Owned Au Ag Cu Notes
Exp Horne Mine 100% show
14 past producing mines on 175,000 acres.

19 million oz produced

Horne Mine: 5 million oz and growing (1.4 gpt)
Total Land Package Size (ha): 70,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Horne Mine 100% show
14 past producing mines on 175,000 acres.

19 million oz produced

Horne Mine: 5 million oz and growing (1.4 gpt)
Total Land Package Size (ha): 70,000  

Profitability (by resource)

Proven &
Probable		 03/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 3.30M 3.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.01M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.90M 2.90M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.89M
Maximum Profit (Gold): $4,251.75M $4,980.36M n/a $728.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,251.75M $4,980.36M n/a $728.61M
Max Profit / Current MCap: 77.191 87.658 n/a 10.467
Max Profit Per Share (Gold): $10.96 $12.84 n/a $1.88
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.96 $12.84 n/a $1.88
Total Free Profit Per Share: $10.75 $12.63 n/a $1.87
FD MCap / Gold Eq.: $18.97 $19.56 n/a $0.60
FD MCap / Silver Eq.: $0.21 $0.21 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 0.66% 0.63% n/a -0.03%
Measured &
Indicated		 03/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.38M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.75M 3.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.15M
Maximum Profit (Gold): $5,488.62M $6,429.19M n/a $940.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,488.62M $6,429.19M n/a $940.57M
Max Profit / Current MCap: 99.646 113.158 n/a 13.512
Max Profit Per Share (Gold): $14.15 $16.57 n/a $2.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.15 $16.57 n/a $2.42
Total Free Profit Per Share: $13.94 $16.36 n/a $2.42
FD MCap / Gold Eq.: $14.69 $15.16 n/a $0.46
FD MCap / Silver Eq.: $0.16 $0.16 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 0.51% 0.49% n/a -0.03%

Reserves &
Resources		 03/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 5.50M 5.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.69M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.19M 4.19M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.29M
Maximum Profit (Gold): $6,132.82M $7,183.79M n/a $1,050.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,132.82M $7,183.79M n/a $1,050.97M
Max Profit / Current MCap: 111.342 126.440 n/a 15.098
Max Profit Per Share (Gold): $15.81 $18.51 n/a $2.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.81 $18.51 n/a $2.71
Total Free Profit Per Share: $15.60 $18.30 n/a $2.70
FD MCap / Gold Eq.: $13.15 $13.56 n/a $0.41
FD MCap / Silver Eq.: $0.14 $0.15 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 0.46% 0.44% n/a -0.02%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults