Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Gold Road Resources Ltd

www: www.goldroad.com.au   email: perth@goldroad.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:GOR AUD
OTCMKTS:ELKMF USD

Description

Gold Road Resources Ltd are a gold focused mid-tier producer with one mine in development in Australia and exploration properties. They have approximately 4.5Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1178.78M which is a rise of roughly 28% over the last five months. As of 09/07/2022 they have no debt and ~A$111.82M cash. They have 1,074M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 09/07/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $919.66M $1,178.78M 09/07/2022 $259.12M
Total Assets: $422.35M $436.18M 09/07/2022 $13.83M
Total Liabilities: $135.18M $139.61M 09/07/2022 $4.43M
Current Assets: $108.28M $111.82M 09/07/2022 $3.55M
Current Liabilities: $34.30M $35.42M 09/07/2022 $1.12M
Total Debt: $0.00M $0.00M 09/07/2022 $0.00M
Cash: $108.28M $111.82M 09/07/2022 $3.55M
Enterprise Value: $811.38M $1,066.95M 10/23/2003 $255.57M
Cash Flow: $60.26M $65.09M never $4.84M
Cash Flow Multiple: 15.26 18.11 never 2.85
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 09/07/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/07/2022 0.00%
Misc 09/07/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,074,000,000 1,074,000,000 09/07/2022 0
Shares (FD): 1,081,000,000 1,081,000,000 09/07/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 09/07/2022 n/a
Production (Gold Eq Oz.): (guess) 
160,000
(guess) 
160,000
09/07/2022 0
Production (Silver Eq Oz.): (guess) 
13,640,074
(guess) 
13,425,156
09/07/2022 -214,918
Initial CapEx (Outstanding): $429.00M
46.65% of Mkt.Cap
$429.00M
36.39% of Mkt.Cap
09/07/2022 $0.00M
Funding Option: n/a n/a 09/07/2022 n/a
Documentation: none PRODUCER 09/07/2022 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 09/07/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 2.20M 2.20M 09/07/2022 0.00M
Measured & Indicated: 3.00M 3.00M 09/07/2022 0.00M
Inferred: 1.50M 1.50M 09/07/2022 0.00M
Reserves & Resources: 4.50M 4.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.87M 1.87M 09/07/2022 0.00M
Measured & Indicated: 2.41M 2.41M 09/07/2022 0.00M
Inferred: 0.64M 0.64M 09/07/2022 0.00M
Reserves & Resources: 3.05M 3.05M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
160,000oz.
(guess) 
160,000oz.
09/07/2022 0oz.
Cash Cost: $850 $850 09/07/2022 $0.00
Extra Operating Cost: $450 $450 09/07/2022 $0.00
Average Grade: 1.30 g/t 1.30 g/t 09/07/2022 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/07/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 09/07/2022 0.00M
Annual Production: 175,000oz. 175,000oz. 09/07/2022 0oz.
Cash Cost: $850 $850 09/07/2022 $0
Extra Operating Cost: $450 $450 09/07/2022 $0
SILVER 09/07/2022
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 09/07/2022 0.00M
Measured & Indicated: n/a n/a 09/07/2022 0.00M
Inferred: n/a n/a 09/07/2022 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 09/07/2022 0.00M
Measured & Indicated: n/a n/a 09/07/2022 0.00M
Inferred: n/a n/a 09/07/2022 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 09/07/2022 $0.00
Extra Operating Cost: n/a n/a 09/07/2022 $0.00
Average Grade: n/a n/a 09/07/2022 n/a
Recovery Rate: n/a n/a 09/07/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/07/2022 0.00M
Annual Production: n/a n/a 09/07/2022 n/a
Cash Cost: n/a n/a 09/07/2022 n/a
Extra Operating Cost: n/a n/a 09/07/2022 n/a

Property

Last Analysis Data  (09/07/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Gruyere 50% (guess) 500,000 Open Pit show
5.5 million oz deposit and growing.

Feasibility study due in 2016.

$400 million capex.

Production scheduled for 2019.
Exploration Western Australia, Australia Black Flag 100% (guess) 3,000 n/a show
Early exploration.
Exploration Western Australia, Australia Cygnus 75% (guess) n/a n/a show
Discovery
Exploration Western Australia, Australia Lake Randall 100% (guess) 23,000 n/a show
Early exploration.
Exploration Pilbara, Australia Mallina 100% (guess) 50,000 n/a show
Possible Pilbara discovery.
Exploration Western Australia, Australia Pernatty 100% (guess) 220,000 n/a show
Early exploration
Exploration Western Australia, Australia Yamarna 100% (guess) 600,000 n/a show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.
Exploration Western Australia, Australia Yarmarna West 100% (guess) 72,000 n/a show
Early exploration
Exploration Western Australia, Australia Yerrida / Bryah 100% (guess) 250,000 n/a show
Early exploration.
Total Land Package Size (ha): 1,718,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Gruyere 50% (guess) 500,000 Open Pit show
5.5 million oz deposit and growing.

Feasibility study due in 2016.

$400 million capex.

Production scheduled for 2019.
Exploration Western Australia, Australia Black Flag 100% (guess) 3,000 n/a show
Early exploration.
Exploration Western Australia, Australia Cygnus 75% (guess) n/a n/a show
Discovery
Exploration Western Australia, Australia Lake Randall 100% (guess) 23,000 n/a show
Early exploration.
Exploration Pilbara, Australia Mallina 100% (guess) 50,000 n/a show
Possible Pilbara discovery.
Exploration Western Australia, Australia Pernatty 100% (guess) 220,000 n/a show
Early exploration
Exploration Western Australia, Australia Yamarna 100% (guess) 600,000 n/a show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.
Exploration Western Australia, Australia Yarmarna West 100% (guess) 72,000 n/a show
Early exploration
Exploration Western Australia, Australia Yerrida / Bryah 100% (guess) 250,000 n/a show
Early exploration.
Total Land Package Size (ha): 1,718,000  

Profitability (by resource)

Proven &
Probable
09/07/2022
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.): 2.20M 2.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.96M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.87M 1.87M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.51M
Maximum Profit (Gold): $1,056.36M $1,141.19M n/a $84.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,056.36M $1,141.19M n/a $84.82M
Max Profit / Current MCap: 1.149 0.968 n/a -0.181
Max Profit Per Share (Gold): $0.98 $1.06 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.98 $1.06 n/a $0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $491.79 $630.36 n/a $138.57
FD Mkt. Cap / Silver Eq.: $5.77 $7.51 n/a $1.74
FD Mkt. Cap / Per Metal
as % Spot Price:
26.76% 33.51% n/a 6.75%
Measured &
Indicated
09/07/2022
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.03M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.41M 2.41M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.24M
Maximum Profit (Gold): $1,363.67M $1,473.17M n/a $109.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,363.67M $1,473.17M n/a $109.50M
Max Profit / Current MCap: 1.483 1.250 n/a -0.233
Max Profit Per Share (Gold): $1.26 $1.36 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.26 $1.36 n/a $0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $380.97 $488.31 n/a $107.34
FD Mkt. Cap / Silver Eq.: $4.47 $5.82 n/a $1.35
FD Mkt. Cap / Per Metal
as % Spot Price:
20.73% 25.96% n/a 5.23%

Reserves &
Resources
09/07/2022
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 -6.04M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.05M 3.05M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.10M
Maximum Profit (Gold): $1,723.79M $1,862.21M n/a $138.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,723.79M $1,862.21M n/a $138.42M
Max Profit / Current MCap: 1.874 1.580 n/a -0.295
Max Profit Per Share (Gold): $1.59 $1.72 n/a $0.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.59 $1.72 n/a $0.13
Total Free Profit Per Share: $0.33 $0.15 n/a $-0.18
FD Mkt. Cap / Gold Eq.: $301.38 $386.29 n/a $84.92
FD Mkt. Cap / Silver Eq.: $3.54 $4.60 n/a $1.07
FD Mkt. Cap / Per Metal
as % Spot Price:
16.40% 20.53% n/a 4.14%

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.     ×