Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:GCY
AUD
Description
Gascoyne Resources Ltd are a gold focused junior, late stage development company with one mine in development in Australia and exploration properties. They have approximately 0.88Moz. of gold in the reserves and resources category of which 0.72Moz. are in the measured and indicated category. They have a market capitalisation of ~A$61.84M which is a rise of roughly 2% over the last two months. As of 12/14/2022 they have no debt and ~A$3.52M cash. They have 426M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
12/14/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$60.34M
$61.84M
12/14/2022
$1.51M
Total Assets:
$137.22M
$140.64M
12/14/2022
$3.42M
Total Liabilities:
$81.65M
$83.68M
12/14/2022
$2.04M
Current Assets:
$3.43M
$3.52M
12/14/2022
$0.09M
Current Liabilities:
$40.48M
$41.49M
12/14/2022
$1.01M
Total Debt:
$0.00M
$0.00M
12/14/2022
$0.00M
Cash:
$3.43M
$3.52M
12/14/2022
$0.09M
Enterprise Value:
$56.91M
$58.33M
11/06/1971
$1.42M
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
12/14/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/14/2022
0.00%
Misc
12/14/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
426,000,000
426,000,000
12/14/2022
0
Shares (FD):
451,000,000
451,000,000
12/14/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
12/14/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/14/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/14/2022
0
Initial CapEx (Outstanding):
$10.00M16.57% of Mkt.Cap
$10.00M16.17% of Mkt.Cap
12/14/2022
$0.00M
Funding Option:
n/a
n/a
12/14/2022
n/a
Documentation:
none
FS
12/14/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
12/14/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.60M
0.60M
12/14/2022
0.00M
Measured & Indicated:
0.72M
0.72M
12/14/2022
0.00M
Inferred:
0.16M
0.16M
12/14/2022
0.00M
Reserves & Resources:
0.88M
0.88M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.51M
0.51M
12/14/2022
0.00M
Measured & Indicated:
0.59M
0.59M
12/14/2022
0.00M
Inferred:
0.07M
0.07M
12/14/2022
0.00M
Reserves & Resources:
0.66M
0.66M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/14/2022
$0.00
Extra Operating Cost:
n/a
n/a
12/14/2022
$0.00
Average Grade:
1.30 g/t
1.30 g/t
12/14/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
12/14/2022
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
12/14/2022
0.00M
Annual Production:
75,000oz.
75,000oz.
12/14/2022
0oz.
Cash Cost:
$1,000
$1,000
12/14/2022
$0
Extra Operating Cost:
$500
$500
12/14/2022
$0
SILVER
12/14/2022 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
12/14/2022
0.00M
Measured & Indicated:
n/a
n/a
12/14/2022
0.00M
Inferred:
n/a
n/a
12/14/2022
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
12/14/2022
0.00M
Measured & Indicated:
n/a
n/a
12/14/2022
0.00M
Inferred:
n/a
n/a
12/14/2022
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
12/14/2022
$0.00
Extra Operating Cost:
n/a
n/a
12/14/2022
$0.00
Average Grade:
n/a
n/a
12/14/2022
n/a
Recovery Rate:
n/a
n/a
12/14/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/14/2022
0.00M
Annual Production:
n/a
n/a
12/14/2022
n/a
Cash Cost:
n/a
n/a
12/14/2022
n/a
Extra Operating Cost:
n/a
n/a
12/14/2022
n/a
Property
Last Analysis Data (12/14/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Glenburgh
100% (guess)
100,000
Open Pit
show
1 million oz deposit.
$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration
Western Australia , Australia
Bellary Dome
100% (guess)
n/a
Open Pit
show
Pilbara property.
Exploration
Western Australia , Australia
Dalgaranga
100% (guess)
n/a
Open Pit
show
1 million oz (1.3 gpt) deposit
$37 million capex
$700 cash costs per oz.
Production in 2018
Exploration
Western Australia , Australia
Forrestania
100% (guess)
100,000
n/a
show
Early exploration.
Exploration
Australia
Holland
100% (guess)
4,500
n/a
n/a
Exploration
Western Australia , Australia
Newman
100% (guess)
n/a
n/a
show
Pilbara property
Exploration
Western Australia , Australia
Patterson
100% (guess)
100,000
n/a
show
Early exploration.
Exploration
Australia
Yalgoo
100% (guess)
n/a
n/a
show
The Yalgoo Gold Project includes the advanced Melville gold deposit, which hosts a JORC 2004 Mineral Resource of
2.75Mt grading 1.57g/t Au for 140,000 ounces of contained gold (0.8g/t cut-off)1
(Melville Deposit).
Total Land Package Size (ha):
304,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Glenburgh
100% (guess)
100,000
Open Pit
show
1 million oz deposit.
$850 cash costs
Marginally economic at $1300 gold
73,000 oz per year
Exploration
Western Australia , Australia
Bellary Dome
100% (guess)
n/a
Open Pit
show
Pilbara property.
Exploration
Western Australia , Australia
Dalgaranga
100% (guess)
n/a
Open Pit
show
1 million oz (1.3 gpt) deposit
$37 million capex
$700 cash costs per oz.
Production in 2018
Exploration
Western Australia , Australia
Forrestania
100% (guess)
100,000
n/a
show
Early exploration.
Exploration
Australia
Holland
100% (guess)
4,500
n/a
n/a
Exploration
Western Australia , Australia
Newman
100% (guess)
n/a
n/a
show
Pilbara property
Exploration
Western Australia , Australia
Patterson
100% (guess)
100,000
n/a
show
Early exploration.
Exploration
Australia
Yalgoo
100% (guess)
n/a
n/a
show
The Yalgoo Gold Project includes the advanced Melville gold deposit, which hosts a JORC 2004 Mineral Resource of
2.75Mt grading 1.57g/t Au for 140,000 ounces of contained gold (0.8g/t cut-off)1
(Melville Deposit).
Total Land Package Size (ha):
304,500
Profitability (by resource)
Proven & Probable
12/14/2022 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.):
0.60M
0.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.44M
P L A U S I B L E
Gold Eq. Oz.:
0.51M
0.51M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.78M
Maximum Profit (Gold):
$108.17M
$130.02M
n/a
$21.85M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$108.17M
$130.02M
n/a
$21.85M
Max Profit / Current MCap:
1.793
2.102
n/a
0.310
Max Profit Per Share (Gold):
$0.24
$0.29
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.24
$0.29
n/a
$0.05
Total Free Profit Per Share:
$0.04
$0.09
n/a
$0.05
FD Mkt. Cap / Gold Eq.:
$118.31
$121.26
n/a
$2.95
FD Mkt. Cap / Silver Eq.:
$1.56
$1.45
n/a
$-0.10
FD Mkt. Cap / Per Metal as % Spot Price:
6.56%
6.50%
n/a
-0.06%
Measured & Indicated
12/14/2022 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.):
0.72M
0.72M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
5.33M
P L A U S I B L E
Gold Eq. Oz.:
0.59M
0.59M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.38M
Maximum Profit (Gold):
$125.48M
$150.82M
n/a
$25.34M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$125.48M
$150.82M
n/a
$25.34M
Max Profit / Current MCap:
2.080
2.439
n/a
0.359
Max Profit Per Share (Gold):
$0.28
$0.33
n/a
$0.06
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.28
$0.33
n/a
$0.06
Total Free Profit Per Share:
$0.08
$0.14
n/a
$0.06
FD Mkt. Cap / Gold Eq.:
$101.99
$104.54
n/a
$2.55
FD Mkt. Cap / Silver Eq.:
$1.34
$1.25
n/a
$-0.09
FD Mkt. Cap / Per Metal as % Spot Price:
5.66%
5.61%
n/a
-0.05%
Reserves & Resources
12/14/2022 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.):
0.88M
0.88M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
6.51M
P L A U S I B L E
Gold Eq. Oz.:
0.66M
0.66M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.88M
Maximum Profit (Gold):
$139.90M
$168.16M
n/a
$28.26M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$139.90M
$168.16M
n/a
$28.26M
Max Profit / Current MCap:
2.319
2.719
n/a
0.400
Max Profit Per Share (Gold):
$0.31
$0.37
n/a
$0.06
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.31
$0.37
n/a
$0.06
Total Free Profit Per Share:
$0.12
$0.18
n/a
$0.06
FD Mkt. Cap / Gold Eq.:
$91.48
$93.76
n/a
$2.28
FD Mkt. Cap / Silver Eq.:
$1.20
$1.12
n/a
$-0.08
FD Mkt. Cap / Per Metal as % Spot Price:
5.07%
5.03%
n/a
-0.04%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/14/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6861
AUD 0.7032
02/05/2023
Spot Gold:
$1,803.00
$1,864.20
02/05/2023
$61.20
Spot Silver:
$23.71
$22.34
02/05/2023
$-1.37
Gold:Silver Ratio:
76.04
83.45
02/05/2023
7.40
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: