Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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$115.9M which is a fall of roughly 45% over the last seven months. As of 06/21/2022 they have ~A$21M debt and ~A$49.03M cash. They have 1,575M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
06/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$210.20M
$115.90M
06/21/2022
$-94.29M
Total Assets:
$121.91M
$124.36M
06/21/2022
$2.45M
Total Liabilities:
$73.15M
$74.62M
06/21/2022
$1.47M
Current Assets:
$48.07M
$49.03M
06/21/2022
$0.97M
Current Liabilities:
$18.81M
$19.19M
06/21/2022
$0.38M
Total Debt:
$20.90M
$21.32M
06/21/2022
$0.42M
Cash:
$48.07M
$49.03M
06/21/2022
$0.97M
Enterprise Value:
$183.03M
$88.19M
10/17/1972
$-94.84M
Cash Flow:
$7.53M
$8.78M
never
$1.25M
Cash Flow Multiple:
27.91
13.20
never
-14.71
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) 1,633,997
06/21/2022
-71,012
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
-0.64M
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
-0.59M
Maximum Profit (Gold):
$62.36M
$72.72M
n/a
$10.35M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$62.36M
$72.72M
n/a
$10.35M
Max Profit / Current MCap:
0.297
0.627
n/a
0.331
Max Profit Per Share (Gold):
$0.04
$0.04
n/a
$0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.04
$0.04
n/a
$0.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$1,269.29
$699.89
n/a
$-569.40
FD Mkt. Cap / Silver Eq.:
$14.89
$8.57
n/a
$-6.32
FD Mkt. Cap / Per Metal as % Spot Price:
69.06%
36.31%
n/a
-32.74%
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
-5.33M
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
-4.04M
Maximum Profit (Gold):
$428.24M
$499.32M
n/a
$71.08M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$428.24M
$499.32M
n/a
$71.08M
Max Profit / Current MCap:
2.037
4.308
n/a
2.271
Max Profit Per Share (Gold):
$0.26
$0.31
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.26
$0.31
n/a
$0.04
Total Free Profit Per Share:
$0.08
$0.21
n/a
$0.13
FD Mkt. Cap / Gold Eq.:
$184.85
$101.93
n/a
$-82.92
FD Mkt. Cap / Silver Eq.:
$2.17
$1.25
n/a
$-0.92
FD Mkt. Cap / Per Metal as % Spot Price:
10.06%
5.29%
n/a
-4.77%
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
-8.88M
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
-5.67M
Maximum Profit (Gold):
$601.48M
$701.31M
n/a
$99.84M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$601.48M
$701.31M
n/a
$99.84M
Max Profit / Current MCap:
2.862
6.051
n/a
3.189
Max Profit Per Share (Gold):
$0.37
$0.43
n/a
$0.06
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.37
$0.43
n/a
$0.06
Total Free Profit Per Share:
$0.18
$0.33
n/a
$0.15
FD Mkt. Cap / Gold Eq.:
$131.61
$72.57
n/a
$-59.04
FD Mkt. Cap / Silver Eq.:
$1.54
$0.89
n/a
$-0.66
FD Mkt. Cap / Per Metal as % Spot Price:
7.16%
3.77%
n/a
-3.40%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6966
AUD 0.7106
01/28/2023
Spot Gold:
$1,838.00
$1,927.30
01/28/2023
$89.30
Spot Silver:
$21.56
$23.59
01/28/2023
$2.03
Gold:Silver Ratio:
85.25
81.70
01/28/2023
-3.55
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: