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

Vast Resources Plc

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

Symbol Data

Symbol Currency
LON:VAST GBX

Description

Vast Resources Plc are a gold focused junior, small producer with two exploration properties in Romania. They have approximately 0.3Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~$1.56M which is a fall of roughly 85% over the last fourteen months. As of 10/06/2023 they have ~$5M debt and ~$0.8M cash. They have 1,809M shares outstanding and trade on the London Stock Exchange.

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

General Details

Financial 10/06/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $10.08M $1.56M 10/01/2024
Total Assets: $22.30M $22.30M 10/06/2023
Total Liabilities: $14.80M $14.80M 10/06/2023
Current Assets: $4.50M $4.50M 10/06/2023
Current Liabilities: $12.00M $12.00M 10/06/2023
Total Debt: $5.30M $5.30M 10/06/2023
Cash: $0.80M $0.80M 10/06/2023
Enterprise Value: $14.58M $6.06M 03/11/1970
Cash Flow: $8.65M $25.36M never
Cash Flow Multiple: 1.16 0.06 never
Net Debt to
Cash Flow Ratio:		 0.52 0.18 never
Finance within 1 year: Yes Yes 10/06/2023
Misc 10/06/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 3,980,952,000 1,808,607,357 10/01/2024
Shares (FD): 3,980,952,000 1,808,607,357 10/01/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 10/06/2023
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 10/06/2023
Production (Silver Eq Oz.): (guess) 
1,697,638		 (guess) 
1,712,388		 10/06/2023
Initial CapEx (Outstanding): $3.50M
34.73% of MCap		 $3.50M
224.89% of MCap 		10/06/2023
Funding Option: n/a n/a 10/06/2023
Documentation: none PRODUCER 10/01/2024
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 3 3 04/21/2023

Resource Data

GOLD 10/06/2023
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 10/06/2023
Measured & Indicated: 0.30M 0.30M 10/06/2023
Inferred: n/a n/a 10/06/2023
Reserves & Resources: 0.30M 0.30M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/06/2023
Measured & Indicated: 0.22M 0.20M 10/06/2023
Inferred: n/a n/a 10/06/2023
Reserves & Resources: 0.22M 0.20M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 10/06/2023
Cash Cost: $900 $900 10/06/2023
Extra Operating Cost: $500 $500 10/06/2023
Total: $1,400 $1,400 10/06/2023
Margin (Free Cash Flow): $433 (24%) $1,268 (48%)
G
R
A
D
E		 Underground (Avg): 5.00 g/t n/a 03/25/2024
Open Pit (Avg): n/a 1.00 g/t 03/25/2024
Recovery Rate: (CG)  90.00% (CG)  85.00% 10/01/2024
F
U
T
U
R
E		 Proven & Probable: 0.30M 0.30M 10/06/2023
Annual Production: 20,000oz. 20,000oz. 10/06/2023
Cash Cost: $1,000 $1,000 10/06/2023
Extra Operating Cost: $500 $500 10/06/2023
SILVER 10/06/2023
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 10/06/2023
Measured & Indicated: n/a n/a 10/06/2023
Inferred: n/a n/a 10/06/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/06/2023
Measured & Indicated: n/a n/a 10/06/2023
Inferred: n/a n/a 10/06/2023
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 10/06/2023
Extra Operating Cost: n/a n/a 10/06/2023
Total: n/a n/a 10/06/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/06/2023
Open Pit (Avg): n/a n/a 10/06/2023
Recovery Rate: n/a n/a 10/06/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/06/2023
Annual Production: n/a n/a 10/06/2023
Cash Cost: n/a n/a 10/06/2023
Extra Operating Cost: n/a n/a 10/06/2023

Property

Last Analysis Data  (10/06/2023)
Stage Name Owned Au Ag Cu Notes
Exp Baita Bihor 80% show
400,000 oz deposit (gold equivalent), with exploration potential.

Copper, Gold, Silver, Lead, Zinc.
Exp Manaila - Carlibaba 100% show
Small mine. Mostly base metals.

On C&M.
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Baita Bihor 80% show
400,000 oz deposit (gold equivalent), with exploration potential.

Copper, Gold, Silver, Lead, Zinc.
Exp Manaila - Carlibaba 100% show
Small mine. Mostly base metals.

On C&M.

Profitability (by resource)

Proven &
Probable		 10/06/2023
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
Measured &
Indicated		 10/06/2023
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.): 0.30M 0.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.22M 0.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $93.44M $258.65M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $93.44M $258.65M n/a
Max Profit / Current MCap: 9.271 166.196 n/a
Max Profit Per Share (Gold): $0.02 $0.14 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.02 $0.14 n/a
Total Free Profit Per Share: $0.00 $0.08 n/a
FD MCap / Gold Eq.: $46.66 $7.63 n/a
FD MCap / Silver Eq.: $0.55 $0.09 n/a
FD MCap / Per Metal
as % Spot Price:		 2.55% 0.29% n/a

Reserves &
Resources		 10/06/2023
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.): 0.30M 0.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.22M 0.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $93.44M $258.65M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $93.44M $258.65M n/a
Max Profit / Current MCap: 9.271 166.196 n/a
Max Profit Per Share (Gold): $0.02 $0.14 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.02 $0.14 n/a
Total Free Profit Per Share: $0.00 $0.08 n/a
FD MCap / Gold Eq.: $46.66 $7.63 n/a
FD MCap / Silver Eq.: $0.55 $0.09 n/a
FD MCap / Per Metal
as % Spot Price:		 2.55% 0.29% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults