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

Pantoro Ltd

www: pantoro.com.au   email: info@pantoro.com.au
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:PNR AUD

Description

Pantoro Ltd are a gold focused junior, emerging mid-tier producer with one producing mine in Australia and one mine in development in Australia. Currently they produce roughly 20koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$171.69M which is a fall of roughly 18% over the last three months. As of 06/21/2022 they have ~A$19M debt and ~A$44.84M cash. They have 1,575M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 06/21/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $210.20M $171.69M 06/21/2022 $-38.50M
Total Assets: $121.91M $113.72M 06/21/2022 $-8.19M
Total Liabilities: $73.15M $68.23M 06/21/2022 $-4.92M
Current Assets: $48.07M $44.84M 06/21/2022 $-3.23M
Current Liabilities: $18.81M $17.54M 06/21/2022 $-1.26M
Total Debt: $20.90M $19.49M 06/21/2022 $-1.40M
Cash: $48.07M $44.84M 06/21/2022 $-3.23M
Enterprise Value: $183.03M $146.35M 08/21/1974 $-36.68M
Cash Flow: $7.53M $7.53M never $0.00M
Cash Flow Multiple: 27.91 22.80 never -5.11
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 06/21/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/21/2022 0.00%
Misc 06/21/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,575,000,000 1,575,000,000 06/21/2022 0
Shares (FD): 1,631,000,000 1,631,000,000 06/21/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 06/21/2022 n/a
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 06/21/2022 0
Production (Silver Eq Oz.): (guess) 
1,705,009		 (guess) 
1,705,009		 06/21/2022 0
Initial CapEx (Outstanding): n/a n/a 06/21/2022 n/a
Funding Option: n/a n/a 06/21/2022 n/a
Documentation: none PRODUCER 06/21/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/21/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.18M 0.18M 06/21/2022 0.00M
Measured & Indicated: 1.50M 1.50M 06/21/2022 0.00M
Inferred: 1.00M 1.00M 06/21/2022 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.17M 0.17M 06/21/2022 0.00M
Measured & Indicated: 1.14M 1.14M 06/21/2022 0.00M
Inferred: 0.46M 0.46M 06/21/2022 0.00M
Reserves & Resources: 1.60M 1.60M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 06/21/2022 0oz.
Cash Cost: $850 $850 06/21/2022 $0.00
Extra Operating Cost: $450 $450 06/21/2022 $0.00
Average Grade: 6.00 g/t 6.00 g/t 06/21/2022 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 06/21/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 06/21/2022 0.00M
Annual Production: 85,000oz. 85,000oz. 06/21/2022 0oz.
Cash Cost: $850 $850 06/21/2022 $0
Extra Operating Cost: $450 $450 06/21/2022 $0
SILVER 06/21/2022
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 06/21/2022 0.00M
Measured & Indicated: n/a n/a 06/21/2022 0.00M
Inferred: n/a n/a 06/21/2022 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 06/21/2022 0.00M
Measured & Indicated: n/a n/a 06/21/2022 0.00M
Inferred: n/a n/a 06/21/2022 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 06/21/2022 $0.00
Extra Operating Cost: n/a n/a 06/21/2022 $0.00
Average Grade: n/a n/a 06/21/2022 n/a
Recovery Rate: n/a n/a 06/21/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/21/2022 0.00M
Annual Production: n/a n/a 06/21/2022 n/a
Cash Cost: n/a n/a 06/21/2022 n/a
Extra Operating Cost: n/a n/a 06/21/2022 n/a

Property

Last Analysis Data  (06/21/2022)
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia, Australia Halls Creek 100% (guess) Both show
Finding a lot of high grade gold.

High exploration potential.

300,000 oz.

Producing 20K year. Low costs.
Development Australia, Australia Norseman 100% (guess) Both show
50% ownership

2 million oz UG
2 million oz OP

Both high grae
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia, Australia Halls Creek 100% (guess) Both show
Finding a lot of high grade gold.

High exploration potential.

300,000 oz.

Producing 20K year. Low costs.
Development Australia, Australia Norseman 100% (guess) Both show
50% ownership

2 million oz UG
2 million oz OP

Both high grae

Profitability (by resource)

Proven &
Probable		 06/21/2022
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.): 0.18M 0.18M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.17M 0.17M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): $62.36M $62.36M n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $62.36M $62.36M n/a $0.00M
Max Profit / Current MCap: 0.297 0.363 n/a 0.067
Max Profit Per Share (Gold): $0.04 $0.04 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.04 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,269.29 $1,036.79 n/a $-232.50
FD Mkt. Cap / Silver Eq.: $14.89 $12.16 n/a $-2.73
FD Mkt. Cap / Per Metal
as % Spot Price:		 69.06% 56.41% n/a -12.65%
Measured &
Indicated		 06/21/2022
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.14M 1.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): $428.24M $428.24M n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $428.24M $428.24M n/a $0.00M
Max Profit / Current MCap: 2.037 2.494 n/a 0.457
Max Profit Per Share (Gold): $0.26 $0.26 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.26 $0.26 n/a $0.00
Total Free Profit Per Share: $0.08 $0.10 n/a $0.02
FD Mkt. Cap / Gold Eq.: $184.85 $150.99 n/a $-33.86
FD Mkt. Cap / Silver Eq.: $2.17 $1.77 n/a $-0.40
FD Mkt. Cap / Per Metal
as % Spot Price:		 10.06% 8.21% n/a -1.84%

Reserves &
Resources		 06/21/2022
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.60M 1.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): $601.48M $601.48M n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $601.48M $601.48M n/a $0.00M
Max Profit / Current MCap: 2.862 3.503 n/a 0.642
Max Profit Per Share (Gold): $0.37 $0.37 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.37 $0.37 n/a $0.00
Total Free Profit Per Share: $0.18 $0.21 n/a $0.02
FD Mkt. Cap / Gold Eq.: $131.61 $107.50 n/a $-24.11
FD Mkt. Cap / Silver Eq.: $1.54 $1.26 n/a $-0.28
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.16% 5.85% n/a -1.31%

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.     ×