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

Scotgold Resources Ltd

www: www.scotgoldresources.com   email: sgz@scotgoldresources.com.au
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:SGZ GBX

Description

Scotgold Resources Ltd are a gold focused junior, small producer with two exploration properties in United Kingdom. They have approximately 0.28Moz. of gold in the reserves and resources category of which 0.25Moz. are in the measured and indicated category. They have a market capitalisation of ~A$0.14M which is a fall of roughly 99% over the last fifteen months. As of 08/22/2023 they have ~A$13M debt and ~A$1.63M cash. They have 81M 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 08/22/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $13.45M $0.14M 08/22/2023
Total Assets: $34.10M $34.54M 08/22/2023
Total Liabilities: $15.44M $15.64M 08/22/2023
Current Assets: $2.25M $2.28M 08/22/2023
Current Liabilities: $7.08M $7.17M 08/22/2023
Total Debt: $12.87M $13.03M 08/22/2023
Cash: $1.61M $1.63M 08/22/2023
Enterprise Value: $24.71M $11.54M 05/14/1970
Cash Flow: $11.98M $27.36M never
Cash Flow Multiple: 1.12 0.01 never
Net Debt to
Cash Flow Ratio:		 0.94 0.42 never
Finance within 1 year: 08/22/2023
Misc 08/22/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 81,000,000 81,000,000 08/22/2023
Shares (FD): 84,000,000 84,000,000 08/22/2023
Insider Ownership: n/a 50% 08/22/2023
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 09/01/2021 08/22/2023
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 08/22/2023
Production (Silver Eq Oz.): (guess) 
1,619,787		 (guess) 
1,712,388		 08/22/2023
Initial CapEx (Outstanding): $20.00M
148.65% of MCap		 $20.00M
14473.28% of MCap 		08/22/2023
Funding Option: n/a n/a 08/22/2023
Documentation: none PRODUCER 08/22/2023
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 3 3 08/22/2023

Resource Data

GOLD 08/22/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.20M 0.20M 08/22/2023
Measured & Indicated: 0.25M 0.25M 08/22/2023
Inferred: 0.03M 0.03M 08/22/2023
Reserves & Resources: 0.28M 0.28M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.19M 0.19M 08/22/2023
Measured & Indicated: 0.23M 0.23M 08/22/2023
Inferred: 0.01M 0.01M 08/22/2023
Reserves & Resources: 0.24M 0.24M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 08/22/2023
Cash Cost: $850 $850 08/22/2023
Extra Operating Cost: $450 $450 08/22/2023
Total: $1,300 $1,300 08/22/2023
Margin (Free Cash Flow): $599 (32%) $1,368 (51%)
G
R
A
D
E		 Underground (Avg): 11.00 g/t 11.00 g/t 08/22/2023
Open Pit (Avg): n/a n/a 08/22/2023
Recovery Rate: (CG)  95.00% (CG)  95.00% 08/22/2023
F
U
T
U
R
E		 Proven & Probable: 0.20M 0.20M 08/22/2023
Annual Production: 20,000oz. 20,000oz. 08/22/2023
Cash Cost: $1,000 $1,000 08/22/2023
Extra Operating Cost: $500 $500 08/22/2023
SILVER 08/22/2023
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 08/22/2023
Measured & Indicated: n/a n/a 08/22/2023
Inferred: n/a n/a 08/22/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/22/2023
Measured & Indicated: n/a n/a 08/22/2023
Inferred: n/a n/a 08/22/2023
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 08/22/2023
Extra Operating Cost: n/a n/a 08/22/2023
Total: n/a n/a 08/22/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/22/2023
Open Pit (Avg): n/a n/a 08/22/2023
Recovery Rate: n/a n/a 08/22/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/22/2023
Annual Production: n/a n/a 08/22/2023
Cash Cost: n/a n/a 08/22/2023
Extra Operating Cost: n/a n/a 08/22/2023

Property

Last Analysis Data  (08/22/2023)
Stage Name Owned Au Ag Cu Notes
Exp Cononish 100% show
Small high grade deposit.
Exp Grampian 100% show
Early exploration
Total Land Package Size (ha): 402,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Cononish 100% show
Small high grade deposit.
Exp Grampian 100% show
Early exploration
Total Land Package Size (ha): 402,000  

Profitability (by resource)

Proven &
Probable		 08/22/2023
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.): 0.20M 0.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.19M 0.19M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $113.85M $259.90M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $113.85M $259.90M n/a
Max Profit / Current MCap: 8.462 1,880.810 n/a
Max Profit Per Share (Gold): $1.36 $3.09 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.36 $3.09 n/a
Total Free Profit Per Share: $0.00 $2.96 n/a
FD MCap / Gold Eq.: $70.81 $0.73 n/a
FD MCap / Silver Eq.: $0.87 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:		 3.73% 0.03% n/a
Measured &
Indicated		 08/22/2023
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.): 0.25M 0.25M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.23M 0.23M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $136.62M $311.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $136.62M $311.88M n/a
Max Profit / Current MCap: 10.154 2,256.971 n/a
Max Profit Per Share (Gold): $1.63 $3.71 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.63 $3.71 n/a
Total Free Profit Per Share: $0.00 $3.58 n/a
FD MCap / Gold Eq.: $59.01 $0.61 n/a
FD MCap / Silver Eq.: $0.73 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:		 3.11% 0.02% n/a

Reserves &
Resources		 08/22/2023
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.): 0.28M 0.28M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.24M 0.24M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $143.73M $328.13M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $143.73M $328.13M n/a
Max Profit / Current MCap: 10.683 2,374.522 n/a
Max Profit Per Share (Gold): $1.71 $3.91 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.71 $3.91 n/a
Total Free Profit Per Share: $0.00 $3.78 n/a
FD MCap / Gold Eq.: $56.09 $0.58 n/a
FD MCap / Silver Eq.: $0.69 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:		 2.95% 0.02% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults