Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

US Gold Corp

www: www.usgoldcorp.gold   email: info@ir.usgoldcorp.gold
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NASDAQ:USAU USD

Description

US Gold Corp are a gold focused junior, near-term producer with one mine in development in USA and one exploration property. They have approximately 2.6Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$296.31M which is a rise of roughly 56% over the last four months. As of 08/06/2025 they have no debt and ~$9M cash. They have 14M shares outstanding and trade on the NASDAQ Stock Exchange.

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

General Details

Financial 08/06/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $190.40M $296.31M 08/06/2025
MCap (OS): $156.80M $244.02M 08/06/2025
Total Assets: $21.00M $21.00M 08/06/2025
Total Liabilities: $1.70M $1.70M 08/06/2025
Current Assets: $9.00M $9.00M 08/06/2025
Current Liabilities: $1.40M $1.40M 08/06/2025
Total Debt: $0.00M $0.00M 08/06/2025
Cash: $9.00M $9.00M 08/06/2025
Debt (Net): $-9.00M $-9.00M
Enterprise Value: $181.40M $287.31M 02/08/1979
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 08/06/2025
Misc 08/06/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 14,000,000 14,000,000 08/06/2025
Shares (FD): 17,000,000 17,000,000 08/06/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 09/01/2026 08/06/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/06/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/06/2025
Development Phase: none PFS Released 08/06/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 08/06/2025
Cash Flow Multiple: 4 4 08/06/2025

Resource Data

GOLD 08/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.70M 1.70M 08/06/2025
Measured & Indicated: 2.00M 2.00M 08/06/2025
Inferred: 0.60M 0.60M 08/06/2025
Reserves & Resources: 2.60M 2.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.36M 1.36M 08/06/2025
Measured & Indicated: 1.55M 1.55M 08/06/2025
Inferred: 0.24M 0.24M 08/06/2025
Reserves & Resources: 1.79M 1.79M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/06/2025
Extra Operating Cost: n/a n/a 08/06/2025
Total: $1,800 $1,800 08/06/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/06/2025
Open Pit (Avg): n/a 0.65 g/t 08/12/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 08/06/2025
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 08/06/2025
Annual Production: 120,000oz. 120,000oz. 08/06/2025
Cash Cost: $1,100 $1,100 08/06/2025
Extra Operating Cost: $700 $700 08/06/2025
SILVER 08/06/2025
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 08/06/2025
Measured & Indicated: n/a n/a 08/06/2025
Inferred: n/a n/a 08/06/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/06/2025
Measured & Indicated: n/a n/a 08/06/2025
Inferred: n/a n/a 08/06/2025
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 08/06/2025
Extra Operating Cost: n/a n/a 08/06/2025
Total: n/a n/a 08/06/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/06/2025
Open Pit (Avg): n/a n/a 08/04/2023
Recovery Rate: n/a n/a 08/06/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/06/2025
Annual Production: n/a n/a 08/06/2025
Cash Cost: n/a n/a 08/06/2025
Extra Operating Cost: n/a n/a 08/06/2025

Property

Last Analysis Data  (08/06/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Copper King (CK)
100 show
1.4 million oz AUEQ at .7 gpt
400 million lbs of copper at .2%
PFS completed
12 year mine life
100,000 oz annual AUEQ production
20 million lbs of copper
Exp Keystone
100 show
Early exploration.

Size: 7,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Copper King (CK)
100 35.00 222.00 show
1.4 million oz AUEQ at .7 gpt
400 million lbs of copper at .2%
PFS completed
12 year mine life
100,000 oz annual AUEQ production
20 million lbs of copper
Exp Keystone
100 show
Early exploration.

Size: 7,500 ha

Profitability (by resource)

Proven &
Probable		 08/06/2025
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.): 1.70M 1.70M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.36M 1.36M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,133.00M $3,385.86M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,133.00M $3,385.86M n/a
Max Profit / Current MCap: 11.203 11.427 n/a
Max Profit Per Share (Gold): $125.47 $199.17 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $125.47 $199.17 n/a
Total Free Profit Per Share: $114.27 $181.74 n/a
FD MCap / Gold Eq.: $140.00 $217.88 n/a
FD MCap / Silver Eq.: $1.57 $3.11 n/a
FD MCap / Per Metal
as % Spot Price:		 4.16% 5.08% n/a
EV / Gold Eq.: $133.38 $211.26 n/a
EV / Silver Eq.: $1.49 $3.02 n/a
EV / Per Metal
as % Spot Price:		 3.96% 4.92% n/a
Measured &
Indicated		 08/06/2025
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.55M 1.55M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,434.13M $3,863.86M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,434.13M $3,863.86M n/a
Max Profit / Current MCap: 12.784 13.040 n/a
Max Profit Per Share (Gold): $143.18 $227.29 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $143.18 $227.29 n/a
Total Free Profit Per Share: $131.98 $209.86 n/a
FD MCap / Gold Eq.: $122.68 $190.92 n/a
FD MCap / Silver Eq.: $1.37 $2.73 n/a
FD MCap / Per Metal
as % Spot Price:		 3.64% 4.45% n/a
EV / Gold Eq.: $116.88 $185.12 n/a
EV / Silver Eq.: $1.31 $2.65 n/a
EV / Per Metal
as % Spot Price:		 3.47% 4.32% n/a

Reserves &
Resources		 08/06/2025
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.): 2.60M 2.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.79M 1.79M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,810.54M $4,461.36M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,810.54M $4,461.36M n/a
Max Profit / Current MCap: 14.761 15.056 n/a
Max Profit Per Share (Gold): $165.33 $262.43 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $165.33 $262.43 n/a
Total Free Profit Per Share: $154.13 $245.00 n/a
FD MCap / Gold Eq.: $106.25 $165.35 n/a
FD MCap / Silver Eq.: $1.19 $2.36 n/a
FD MCap / Per Metal
as % Spot Price:		 3.15% 3.85% n/a
EV / Gold Eq.: $101.23 $160.33 n/a
EV / Silver Eq.: $1.13 $2.29 n/a
EV / Per Metal
as % Spot Price:		 3.01% 3.74% 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.     ×