Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 development company 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$29.54M which is a fall of roughly 65% over the last eleven months. As of 03/07/2022 they have ~C$20M debt and ~C$13.42M cash. They have 272M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
03/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$85.38M
$29.54M
03/07/2022
$-55.85M
Total Assets:
$101.89M
$96.93M
03/07/2022
$-4.96M
Total Liabilities:
$39.19M
$37.28M
03/07/2022
$-1.91M
Current Assets:
$14.11M
$13.42M
03/07/2022
$-0.69M
Current Liabilities:
$21.16M
$20.13M
03/07/2022
$-1.03M
Total Debt:
$21.16M
$20.13M
03/07/2022
$-1.03M
Cash:
$14.11M
$13.42M
03/07/2022
$-0.69M
Enterprise Value:
$92.44M
$36.25M
02/24/1971
$-56.19M
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
03/07/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
03/07/2022
0.00%
Misc
03/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
271,596,000
271,596,000
03/07/2022
0
Shares (FD):
330,116,000
330,116,000
03/07/2022
0
Insider Ownership:
n/a
33%
06/30/2022
33%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
10/01/2025
03/07/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
03/07/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
03/07/2022
0
Initial CapEx (Outstanding):
$844.00M988.48% of Mkt.Cap
$844.00M2857.54% of Mkt.Cap
03/07/2022
$0.00M
Funding Option:
n/a
n/a
03/07/2022
n/a
Documentation:
none
FS
06/30/2022
n/a
Value Adjustment:
-33%
-33%
never
0%
Resource Data
GOLD
03/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
3.70M
3.70M
03/07/2022
0.00M
Measured & Indicated:
4.50M
4.50M
03/07/2022
0.00M
Inferred:
1.00M
1.00M
03/07/2022
0.00M
Reserves & Resources:
5.50M
5.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
3.26M
3.26M
03/07/2022
0.00M
Measured & Indicated:
3.82M
3.82M
03/07/2022
0.00M
Inferred:
0.44M
0.44M
03/07/2022
0.00M
Reserves & Resources:
4.26M
4.26M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
03/07/2022
$0.00
Extra Operating Cost:
n/a
n/a
03/07/2022
$0.00
Average Grade:
1.44 g/t
1.44 g/t
03/07/2022
n/a
Recovery Rate:
(CG) 88.00%
(CG) 88.00%
06/30/2022
0.00%
F U T U R E
Proven & Probable:
4.50M
4.50M
03/07/2022
0.00M
Annual Production:
220,000oz.
220,000oz.
03/07/2022
0oz.
Cash Cost:
$500
$500
03/07/2022
$0
Extra Operating Cost:
$450
$450
03/07/2022
$0
SILVER
03/07/2022 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
03/07/2022
0.00M
Measured & Indicated:
n/a
n/a
03/07/2022
0.00M
Inferred:
n/a
n/a
03/07/2022
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
03/07/2022
0.00M
Measured & Indicated:
n/a
n/a
03/07/2022
0.00M
Inferred:
n/a
n/a
03/07/2022
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
03/07/2022
$0.00
Extra Operating Cost:
n/a
n/a
03/07/2022
$0.00
Average Grade:
n/a
n/a
03/07/2022
n/a
Recovery Rate:
n/a
n/a
03/07/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/07/2022
0.00M
Annual Production:
n/a
n/a
03/07/2022
n/a
Cash Cost:
n/a
n/a
03/07/2022
n/a
Extra Operating Cost:
n/a
n/a
03/07/2022
n/a
Property
Last Analysis Data (03/07/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Quebec , Canada
Horne Mine
100% (guess)
70,000
Underground
show
14 past producing mines on 175,000 acres.
19 million oz produced
Horne Mine: 5 million oz and growing (2.6 gpt)
Total Land Package Size (ha):
70,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Quebec , Canada
Horne Mine
100% (guess)
70,000
Underground
show
14 past producing mines on 175,000 acres.
19 million oz produced
Horne Mine: 5 million oz and growing (2.6 gpt)
Total Land Package Size (ha):
70,000
Profitability (by resource)
Proven & Probable
03/07/2022 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.):
3.70M
3.70M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
22.03M
P L A U S I B L E
Gold Eq. Oz.:
3.26M
3.26M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
19.39M
Maximum Profit (Gold):
$1,590.28M
$1,423.22M
n/a
$-167.06M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,590.28M
$1,423.22M
n/a
$-167.06M
Max Profit / Current MCap:
18.625
48.186
n/a
29.561
Max Profit Per Share (Gold):
$4.82
$4.31
n/a
$-0.51
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.82
$4.31
n/a
$-0.51
Total Free Profit Per Share:
$4.49
$4.19
n/a
$-0.30
FD Mkt. Cap / Gold Eq.:
$26.22
$9.07
n/a
$-17.15
FD Mkt. Cap / Silver Eq.:
$0.34
$0.11
n/a
$-0.23
FD Mkt. Cap / Per Metal as % Spot Price:
1.32%
0.48%
n/a
-0.83%
Measured & Indicated
03/07/2022 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
26.79M
P L A U S I B L E
Gold Eq. Oz.:
3.82M
3.82M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
22.74M
Maximum Profit (Gold):
$1,865.36M
$1,669.40M
n/a
$-195.96M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,865.36M
$1,669.40M
n/a
$-195.96M
Max Profit / Current MCap:
21.847
56.521
n/a
34.675
Max Profit Per Share (Gold):
$5.65
$5.06
n/a
$-0.59
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.65
$5.06
n/a
$-0.59
Total Free Profit Per Share:
$5.32
$4.94
n/a
$-0.38
FD Mkt. Cap / Gold Eq.:
$22.36
$7.73
n/a
$-14.62
FD Mkt. Cap / Silver Eq.:
$0.29
$0.09
n/a
$-0.19
FD Mkt. Cap / Per Metal as % Spot Price:
1.12%
0.41%
n/a
-0.71%
Reserves & Resources
03/07/2022 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
32.75M
P L A U S I B L E
Gold Eq. Oz.:
4.26M
4.26M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
25.36M
Maximum Profit (Gold):
$2,080.26M
$1,861.73M
n/a
$-218.53M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,080.26M
$1,861.73M
n/a
$-218.53M
Max Profit / Current MCap:
24.364
63.033
n/a
38.669
Max Profit Per Share (Gold):
$6.30
$5.64
n/a
$-0.66
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.30
$5.64
n/a
$-0.66
Total Free Profit Per Share:
$5.97
$5.52
n/a
$-0.45
FD Mkt. Cap / Gold Eq.:
$20.05
$6.93
n/a
$-13.11
FD Mkt. Cap / Silver Eq.:
$0.26
$0.08
n/a
$-0.17
FD Mkt. Cap / Per Metal as % Spot Price:
1.01%
0.37%
n/a
-0.64%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7838
CAD 0.7456
02/09/2023
Spot Gold:
$1,991.40
$1,882.00
02/09/2023
$-109.40
Spot Silver:
$25.51
$22.40
02/09/2023
$-3.11
Gold:Silver Ratio:
78.06
84.02
02/09/2023
5.95
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: