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

Pantoro Ltd

www: pantoro.com.au   email: admin@pantoro.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:PNR AUD

Description

Pantoro Ltd are a gold focused mid-tier producer with one producing mine in Australia and two mines in development in Australia. Currently they produce roughly 100koz. of gold per year. They have approximately 4.8Moz. of gold in the reserves and resources category of which 2.4Moz. are in the measured and indicated category. They have a market capitalisation of ~A$379.53M which is a fall of roughly 7% over the last six months. As of 12/02/2024 they have ~A$12M debt and ~A$69.86M cash. They have 6,454M 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 06/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $406.25M $379.53M 12/02/2024
Total Assets: $116.50M $109.15M 06/28/2024
Total Liabilities: $69.90M $65.49M 06/28/2024
Current Assets: $55.25M $64.87M 07/25/2024
Current Liabilities: $17.97M $16.84M 06/28/2024
Total Debt: $41.94M $11.85M 12/02/2024
Cash: $33.95M $69.86M 12/02/2024
Enterprise Value: $414.24M $321.53M 03/10/1980
Cash Flow: $82.02M $102.04M never
Cash Flow Multiple: 4.95 3.72 never
Net Debt to
Cash Flow Ratio:		 0.10 n/a never
Finance within 1 year: 06/28/2024
Misc 06/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 6,307,828,322 6,454,000,000 12/02/2024
Shares (FD): 6,357,000,000 6,614,000,000 12/02/2024
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 n/a 06/28/2024
Production (Gold Eq Oz.): (guess) 
100,000		 (guess) 
100,000		 06/28/2024
Production (Silver Eq Oz.): (guess) 
8,014,508		 (guess) 
8,906,866		 06/28/2024
Initial CapEx (Outstanding): n/a n/a 06/28/2024
Funding Option: n/a n/a 06/28/2024
Documentation: none PRODUCER 12/02/2024
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 03/24/2024
Cash Flow Multiplier: 12 12 06/28/2024

Resource Data

GOLD 06/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.00M 1.00M 06/28/2024
Measured & Indicated: 2.40M 2.40M 06/28/2024
Inferred: 2.40M 2.40M 06/28/2024
Reserves & Resources: 4.80M 4.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.90M 0.90M 06/28/2024
Measured & Indicated: 1.91M 1.91M 06/28/2024
Inferred: 1.08M 1.08M 06/28/2024
Reserves & Resources: 2.99M 2.99M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
100,000oz.		 (guess) 
100,000oz.		 06/28/2024
Cash Cost: $1,000 $1,050 12/02/2024
Extra Operating Cost: $500 $550 12/02/2024
Total: $1,500 $1,600 12/02/2024
Margin (Free Cash Flow): $820 (35%) $1,020 (39%)
G
R
A
D
E		 Underground (Avg): 5.00 g/t 11.00 g/t 12/02/2024
Open Pit (Avg): n/a 2.00 g/t 03/24/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/02/2024
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.50M 07/25/2024
Annual Production: 125,000oz. 150,000oz. 07/25/2024
Cash Cost: $1,200 $1,200 06/28/2024
Extra Operating Cost: $500 $550 12/02/2024
SILVER 06/28/2024
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 06/28/2024
Measured & Indicated: n/a n/a 06/28/2024
Inferred: n/a n/a 06/28/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/28/2024
Measured & Indicated: n/a n/a 06/28/2024
Inferred: n/a n/a 06/28/2024
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 06/28/2024
Extra Operating Cost: n/a n/a 06/28/2024
Total: n/a n/a 06/28/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/28/2024
Open Pit (Avg): n/a n/a 06/21/2023
Recovery Rate: n/a n/a 06/28/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/28/2024
Annual Production: n/a n/a 06/28/2024
Cash Cost: n/a n/a 06/28/2024
Extra Operating Cost: n/a n/a 06/28/2024

Property

Last Analysis Data  (06/28/2024)
Stage Name Owned Au Ag Cu Notes
Prod Halls Creek 100% show
Finding a lot of high grade gold.

High exploration potential.

300,000 oz.

Producing 20K year. Low costs.
Dev Norseman 50% show
Under construction.
Dev Norseman 50% show
50% ownership

2 million oz UG
2 million oz OP

Both high grae
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Halls Creek 100% show
Finding a lot of high grade gold.

High exploration potential.

300,000 oz.

Producing 20K year. Low costs.
Dev Norseman 50% show
Under construction.
Dev Norseman 50% show
50% ownership

2 million oz UG
2 million oz OP

Both high grae

Profitability (by resource)

Proven &
Probable		 06/28/2024
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.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.90M 0.90M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $738.18M $918.36M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $738.18M $918.36M n/a
Max Profit / Current MCap: 1.817 2.420 n/a
Max Profit Per Share (Gold): $0.12 $0.14 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.12 $0.14 n/a
Total Free Profit Per Share: $0.02 $0.05 n/a
FD MCap / Gold Eq.: $451.39 $421.70 n/a
FD MCap / Silver Eq.: $5.63 $4.73 n/a
FD MCap / Per Metal
as % Spot Price:		 19.45% 16.09% n/a
Measured &
Indicated		 06/28/2024
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.): 2.40M 2.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.91M 1.91M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,564.94M $1,946.92M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,564.94M $1,946.92M n/a
Max Profit / Current MCap: 3.852 5.130 n/a
Max Profit Per Share (Gold): $0.25 $0.29 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.25 $0.29 n/a
Total Free Profit Per Share: $0.15 $0.20 n/a
FD MCap / Gold Eq.: $212.92 $198.92 n/a
FD MCap / Silver Eq.: $2.66 $2.23 n/a
FD MCap / Per Metal
as % Spot Price:		 9.18% 7.59% n/a

Reserves &
Resources		 06/28/2024
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.): 4.80M 4.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.99M 2.99M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,450.76M $3,048.96M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,450.76M $3,048.96M n/a
Max Profit / Current MCap: 6.033 8.033 n/a
Max Profit Per Share (Gold): $0.39 $0.46 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.39 $0.46 n/a
Total Free Profit Per Share: $0.29 $0.37 n/a
FD MCap / Gold Eq.: $135.96 $127.02 n/a
FD MCap / Silver Eq.: $1.70 $1.43 n/a
FD MCap / Per Metal
as % Spot Price:		 5.86% 4.85% n/a

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.     ×