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

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

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 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$1343.8M which is a rise of roughly 19% over the last three months. As of 09/07/2024 they have no debt and ~A$56.05M cash. They have 1,083M 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 09/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,133.46M $1,343.80M 09/07/2024
Total Assets: $738.73M $716.87M 09/07/2024
Total Liabilities: $140.36M $136.21M 09/07/2024
Current Assets: $100.74M $97.75M 09/07/2024
Current Liabilities: $48.35M $46.92M 09/07/2024
Total Debt: $0.00M $0.00M 09/07/2024
Cash: $57.75M $56.05M 09/07/2024
Enterprise Value: $1,075.70M $1,287.75M 10/22/2010
Cash Flow: $134.66M $152.69M never
Cash Flow Multiple: 8.42 8.80 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/07/2024
Misc 09/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,083,344,563 1,083,344,563 09/07/2024
Shares (FD): 1,091,000,000 1,091,000,000 09/07/2024
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 01/01/2019 09/07/2024
Production (Gold Eq Oz.): (guess) 
150,000		 (guess) 
150,000		 09/07/2024
Production (Silver Eq Oz.): (guess) 
13,399,678		 (guess) 
12,842,908		 09/07/2024
Initial CapEx (Outstanding): $429.00M
37.85% of MCap		 $429.00M
31.92% of MCap 		09/07/2024
Funding Option: n/a n/a 09/07/2024
Documentation: none PRODUCER 11/15/2024
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 12 15 10/11/2024

Resource Data

GOLD 09/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.20M 2.20M 09/07/2024
Measured & Indicated: 3.00M 3.00M 09/07/2024
Inferred: 2.00M 2.00M 09/07/2024
Reserves & Resources: 5.00M 5.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.87M 1.87M 09/07/2024
Measured & Indicated: 2.41M 2.41M 09/07/2024
Inferred: 0.85M 0.85M 09/07/2024
Reserves & Resources: 3.26M 3.26M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
150,000oz.		 (guess) 
150,000oz.		 09/07/2024
Cash Cost: $1,000 $1,050 10/29/2024
Extra Operating Cost: $600 $600 09/07/2024
Total: $1,600 $1,650 10/29/2024
Margin (Free Cash Flow): $898 (36%) $1,018 (38%)
G
R
A
D
E		 Underground (Avg): 10.00 g/t 10.00 g/t 09/07/2024
Open Pit (Avg): n/a 1.40 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 09/07/2024
Annual Production: 200,000oz. 200,000oz. 09/07/2024
Cash Cost: $1,050 $1,050 09/07/2024
Extra Operating Cost: $550 $600 10/29/2024
SILVER 09/07/2024
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 09/07/2024
Measured & Indicated: n/a n/a 09/07/2024
Inferred: n/a n/a 09/07/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/07/2024
Measured & Indicated: n/a n/a 09/07/2024
Inferred: n/a n/a 09/07/2024
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 09/07/2024
Extra Operating Cost: n/a n/a 09/07/2024
Total: n/a n/a 09/07/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/07/2024
Open Pit (Avg): n/a n/a 09/06/2023
Recovery Rate: n/a n/a 09/07/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/07/2024
Annual Production: n/a n/a 09/07/2024
Cash Cost: n/a n/a 09/07/2024
Extra Operating Cost: n/a n/a 09/07/2024

Property

Last Analysis Data  (09/07/2024)
Stage Name Owned Au Ag Cu Notes
Dev Gruyere 50% show
5.5 million oz deposit and growing.

Feasibility study due in 2016.

$400 million capex.

Production scheduled for 2019.
Exp Galloway 100% n/a
Exp Greenvale 100% n/a
Exp Maddina 100% show
Early exploration.
Exp Mallina 100% show
Possible Pilbara discovery.
Exp Stewart Shelf 100% show
Early exploration
Exp Yamarna 100% show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.
Exp Yerrida / Bryah 100% show
Early exploration.
Total Land Package Size (ha): 1,403,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Gruyere 50% show
5.5 million oz deposit and growing.

Feasibility study due in 2016.

$400 million capex.

Production scheduled for 2019.
Exp Galloway 100% n/a
Exp Greenvale 100% n/a
Exp Maddina 100% show
Early exploration.
Exp Mallina 100% show
Possible Pilbara discovery.
Exp Stewart Shelf 100% show
Early exploration
Exp Yamarna 100% show
Early exploration.

Drilling aggressively.

280,000 meters planned in 2017.
Exp Yerrida / Bryah 100% show
Early exploration.
Total Land Package Size (ha): 1,403,000  

Profitability (by resource)

Proven &
Probable		 09/07/2024
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.): 2.20M 2.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.87M 1.87M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,678.70M $1,903.47M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,678.70M $1,903.47M n/a
Max Profit / Current MCap: 1.481 1.416 n/a
Max Profit Per Share (Gold): $1.54 $1.74 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.54 $1.74 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $606.13 $718.61 n/a
FD MCap / Silver Eq.: $6.79 $8.39 n/a
FD MCap / Per Metal
as % Spot Price:		 24.27% 26.94% n/a
Measured &
Indicated		 09/07/2024
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.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.41M 2.41M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,167.05M $2,457.21M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,167.05M $2,457.21M n/a
Max Profit / Current MCap: 1.912 1.829 n/a
Max Profit Per Share (Gold): $1.99 $2.25 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.99 $2.25 n/a
Total Free Profit Per Share: $0.44 $0.36 n/a
FD MCap / Gold Eq.: $469.54 $556.67 n/a
FD MCap / Silver Eq.: $5.26 $6.50 n/a
FD MCap / Per Metal
as % Spot Price:		 18.80% 20.87% n/a

Reserves &
Resources		 09/07/2024
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.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.26M 3.26M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,930.09M $3,322.43M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,930.09M $3,322.43M n/a
Max Profit / Current MCap: 2.585 2.472 n/a
Max Profit Per Share (Gold): $2.69 $3.05 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.69 $3.05 n/a
Total Free Profit Per Share: $1.14 $1.16 n/a
FD MCap / Gold Eq.: $347.26 $411.70 n/a
FD MCap / Silver Eq.: $3.89 $4.81 n/a
FD MCap / Per Metal
as % Spot Price:		 13.90% 15.43% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults