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
Calculated using the site's default values.  Re-calculate using:

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$62.06M which is a fall of roughly 4% over the last ten months. As of 03/05/2024 they have ~C$22M debt and ~C$2.78M cash. They have 275M 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 03/05/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $64.81M $62.06M 06/07/2024
Total Assets: $103.04M $97.29M 03/05/2024
Total Liabilities: $39.01M $36.83M 03/05/2024
Current Assets: $6.62M $6.25M 03/05/2024
Current Liabilities: $24.29M $22.93M 03/05/2024
Total Debt: $23.55M $22.24M 03/05/2024
Cash: $2.94M $2.78M 03/05/2024
Enterprise Value: $85.42M $81.52M 08/01/1972
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: Yes Yes 03/05/2024
Misc 03/05/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 271,577,879 275,000,000 06/07/2024
Shares (FD): 332,278,360 337,000,000 06/07/2024
Insider Ownership: n/a 35% 06/07/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 10/01/2025 03/05/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/05/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/05/2024
Initial CapEx (Outstanding): $844.00M
1302.27% of MCap		 $844.00M
1359.99% of MCap 		03/05/2024
Funding Option: n/a n/a 03/05/2024
Documentation: none FS 06/07/2024
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 04/24/2023
Cash Flow Multiplier: 3 3 04/18/2023

Resource Data

GOLD 03/05/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.30M 3.30M 03/05/2024
Measured & Indicated: 4.50M 4.50M 03/05/2024
Inferred: 1.00M 1.00M 03/05/2024
Reserves & Resources: 5.50M 5.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.90M 2.90M 03/05/2024
Measured & Indicated: 3.75M 3.75M 03/05/2024
Inferred: 0.44M 0.44M 03/05/2024
Reserves & Resources: 4.19M 4.19M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 03/05/2024
Extra Operating Cost: n/a n/a 03/05/2024
Total: $1,300 $1,300 03/05/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 1.44 g/t n/a 03/05/2024
Open Pit (Avg): n/a 1.44 g/t 03/05/2024
Recovery Rate: (CG)  88.00% (CG)  88.00% 06/07/2024
F
U
T
U
R
E		 Proven & Probable: 4.50M 4.50M 03/05/2024
Annual Production: 220,000oz. 220,000oz. 03/05/2024
Cash Cost: $800 $800 03/05/2024
Extra Operating Cost: $500 $500 03/05/2024
SILVER 03/05/2024
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 03/05/2024
Measured & Indicated: n/a n/a 03/05/2024
Inferred: n/a n/a 03/05/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/05/2024
Measured & Indicated: n/a n/a 03/05/2024
Inferred: n/a n/a 03/05/2024
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 03/05/2024
Extra Operating Cost: n/a n/a 03/05/2024
Total: n/a n/a 03/05/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/05/2024
Open Pit (Avg): n/a n/a 03/05/2024
Recovery Rate: n/a n/a 03/05/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/05/2024
Annual Production: n/a n/a 03/05/2024
Cash Cost: n/a n/a 03/05/2024
Extra Operating Cost: n/a n/a 03/05/2024

Property

Last Analysis Data  (03/05/2024)
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		 03/05/2024
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.): 3.30M 3.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.90M 2.90M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,392.90M $3,834.44M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,392.90M $3,834.44M n/a
Max Profit / Current MCap: 36.922 61.787 n/a
Max Profit Per Share (Gold): $7.20 $11.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $7.20 $11.38 n/a
Total Free Profit Per Share: $6.94 $11.11 n/a
FD MCap / Gold Eq.: $22.32 $21.37 n/a
FD MCap / Silver Eq.: $0.25 $0.24 n/a
FD MCap / Per Metal
as % Spot Price:		 1.05% 0.82% n/a
Measured &
Indicated		 03/05/2024
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.): 4.50M 4.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.75M 3.75M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,089.01M $4,949.92M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,089.01M $4,949.92M n/a
Max Profit / Current MCap: 47.663 79.761 n/a
Max Profit Per Share (Gold): $9.30 $14.69 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.30 $14.69 n/a
Total Free Profit Per Share: $9.03 $14.42 n/a
FD MCap / Gold Eq.: $17.29 $16.55 n/a
FD MCap / Silver Eq.: $0.19 $0.19 n/a
FD MCap / Per Metal
as % Spot Price:		 0.81% 0.63% n/a

Reserves &
Resources		 03/05/2024
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.): 5.50M 5.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.19M 4.19M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,451.57M $5,530.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,451.57M $5,530.89M n/a
Max Profit / Current MCap: 53.257 89.123 n/a
Max Profit Per Share (Gold): $10.39 $16.41 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $10.39 $16.41 n/a
Total Free Profit Per Share: $10.12 $16.15 n/a
FD MCap / Gold Eq.: $15.47 $14.82 n/a
FD MCap / Silver Eq.: $0.17 $0.17 n/a
FD MCap / Per Metal
as % Spot Price:		 0.73% 0.57% 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.     ×