Capricorn Metals Ltd

January 28, 2018 / www.goldstockdata.com / Article Link

Price Data

SymbolDatePrice
ASX:CMM01/24/2018AUD0.08
Alert me when stock is updated

Quick Links

Login to access

Description

Capricorn Metals Ltd are a gold focused junior, late stage development company

Login to access Don's Summary

General Details

Financial01/28/2018
Last
Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Mkt. Cap (Fully Diluted):$50.84M$50.85M01/28/2018$0.01M
Total Assets:$20.27M$20.27M01/28/2018$0.00M
Total Liabilities:$1.86M$1.87M01/28/2018$0.00M
Current Assets:$9.73M$9.73M01/28/2018$0.00M
Current Liabilities:$1.62M$1.62M01/28/2018$0.00M
Total Debt:$0.00M$0.00M01/28/2018$0.00M
Cash:$8.92M$8.92M01/28/2018$0.00M
Enterprise Value:$41.92M$41.93M05/01/1971$0.01M
Cash Flow: $0.00M $0.00Mnever$0.00M
Cash Flow Multiple: 0.00 0.00never0.00
Net Debt to Cash Flow Ratio: n/a n/anever0.00
Finance within 1 year:01/28/2018n/a
Tax Rate:(guess) 30.00%(default) 30.00%01/28/20180.00%
Misc01/28/2018
Last
Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Share Price:$0.063$0.06323:01 on 01/24/2018$0.00
Shares Outstanding:748,000,000748,000,00001/28/20180
Shares Fully Diluted:804,000,000804,000,00001/28/20180
Insider Ownership:n/a31%01/28/201831%
Company Type:Mostly GoldMostly Goldnevern/a
Production ETA:n/a01/01/201901/28/2018n/a
Production (Gold Eq Oz.):(guess)
0		(guess)
0		01/28/20180
Production (Silver Eq Oz.):(guess)
0		(guess)
0		01/28/20180
Initial CapEx (Outstanding):n/an/a01/28/2018n/a
Funding Option:n/an/a01/28/2018n/a
Documentation:nonenone01/28/2018n/a
Value Adjustment:nonenonenever0%

Resource Data

GOLD01/28/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
O
U
N
C
E
S		T
O
T
A
L
Proven & Probable:0.70M0.70M01/28/20180.00M
Measured & Indicated:1.10M1.10M01/28/20180.00M
Inferred:0.20M0.20M01/28/20180.00M
Reserves & Resources:1.30M1.30Mnever0.00M
P
L
A
U
S
I
B
L
E		Proven & Probable:0.63M0.63M01/28/20180.00M
Measured & Indicated:0.92M0.92M01/28/20180.00M
Inferred:0.09M0.09M01/28/20180.00M
Reserves & Resources:1.01M1.01Mnever0.00M
C
U
R
R
E
N
T		Annual Production:n/an/a0oz.
Cash Cost:n/an/a01/28/2018$0.00
Extra Operating Cost:n/an/a01/28/2018$0.00
Average Grade:1.10 g/t1.10 g/t01/28/2018n/a
Recovery Rate:(CG) 90.00%(CG) 90.00%01/28/20180.00%
F
U
T
U
R
E		Proven & Probable:1.20M1.20M01/28/20180.00M
Annual Production:100,000oz.100,000oz.01/28/20180oz.
Cash Cost:$700$70001/28/2018$0
Extra Operating Cost:$400$40001/28/2018$0
SILVER01/28/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
O
U
N
C
E
S		T
O
T
A
L
Proven & Probable:n/an/a01/28/20180.00M
Measured & Indicated:n/an/a01/28/20180.00M
Inferred:n/an/a01/28/20180.00M
Reserves & Resources:n/an/anever0.00M
P
L
A
U
S
I
B
L
E		Proven & Probable:n/an/a01/28/20180.00M
Measured & Indicated:n/an/a01/28/20180.00M
Inferred:n/an/a01/28/20180.00M
Reserves & Resources:n/an/anever0.00M
C
U
R
R
E
N
T		Annual Production:n/an/a0oz.
Cash Cost:n/an/a01/28/2018$0.00
Extra Operating Cost:n/an/a01/28/2018$0.00
Average Grade:n/an/a01/28/2018n/a
Recovery Rate:n/an/a01/28/20180.00%
F
U
T
U
R
E		Proven & Probable:n/an/a01/28/20180.00M
Annual Production:n/an/a01/28/2018n/a
Cash Cost:n/an/a01/28/2018n/a
Extra Operating Cost:n/an/a01/28/2018n/a

Property

Last Analysis Data (01/28/2018)
StageLocationNameOwnedSize (Ha)TypeAuAgCuNotes
DevelopmentPerth, AustraliaKarlawinda100% (guess)140,000Open Pitshow
1.3 million oz resource at 1.1 gpt

Likely to grow in size.
Total Land Package Size (ha):140,000
Current Data
No Data

Profitability (by resource)

Proven &
Probable		01/28/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):0.70M0.70Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.63M0.63Mn/a0.00M
Silver Eq. Oz.:n/an/an/a0.00M
Maximum Profit (Gold):$109.85M$109.85Mn/a$0.00M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$109.85M$109.85Mn/a$0.00M
Max Profit / Current MCap:2.1612.160n/a-0.001
Max Profit Per Share (Gold):$0.14$0.14n/a$0.00
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.14$0.14n/a$0.00
Total Free Profit Per Share:$0.06$0.06n/a$0.00
FD Mkt. Cap / Gold Eq.:$80.70$80.72n/a$0.02
FD Mkt. Cap / Silver Eq.:$1.04$1.04n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		5.98%5.98%n/a0.00%
Measured &
Indicated		01/28/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):1.10M1.10Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.92M0.92Mn/a0.00M
Silver Eq. Oz.:n/an/an/a0.00M
Maximum Profit (Gold):$160.07M$160.07Mn/a$0.00M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$160.07M$160.07Mn/a$0.00M
Max Profit / Current MCap:3.1483.148n/a-0.001
Max Profit Per Share (Gold):$0.20$0.20n/a$0.00
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.20$0.20n/a$0.00
Total Free Profit Per Share:$0.12$0.12n/a$0.00
FD Mkt. Cap / Gold Eq.:$55.38$55.40n/a$0.01
FD Mkt. Cap / Silver Eq.:$0.71$0.71n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		4.11%4.11%n/a0.00%

Reserves &
Resources		01/28/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):1.30M1.30Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:1.01M1.01Mn/a0.00M
Silver Eq. Oz.:n/an/an/a0.00M
Maximum Profit (Gold):$175.76M$175.76Mn/a$0.00M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$175.76M$175.76Mn/a$0.00M
Max Profit / Current MCap:3.4573.456n/a-0.001
Max Profit Per Share (Gold):$0.22$0.22n/a$0.00
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.22$0.22n/a$0.00
Total Free Profit Per Share:$0.14$0.14n/a$0.00
FD Mkt. Cap / Gold Eq.:$50.44$50.45n/a$0.01
FD Mkt. Cap / Silver Eq.:$0.65$0.65n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		3.74%3.74%n/a0.00%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

Defaults01/28/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Exchange Rates:AUD 0.8107AUD 0.810901/28/2018
Spot Gold:$1,349.10$1,349.1001/28/2018$0.00
Spot Silver:$17.38$17.3801/28/2018$0.00
Gold:Silver Ratio:77.6277.6201/28/20180.00
Spot Gold (Future):$2,500.00$2,500.00$0.00
Spot Silver (Future):$100.00$100.00$0.00
Gold:Silver Ratio (Future):25.0025.000.00
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%

Recent News

Monetary-driven precious metals outperform major base metals
September 09, 2024 / www.canadianminingreport.com

Gold stocks hit by plunging equities markets
September 09, 2024 / www.canadianminingreport.com

Gold stocks down as metal and equities momentum fades
September 02, 2024 / www.canadianminingreport.com

Another Kazatomprom guidance announcement shakes uranium price
September 02, 2024 / www.canadianminingreport.com

Major monetary drivers still supporting gold
August 26, 2024 / www.canadianminingreport.com
See all >
Share to Youtube Share to Facebook Facebook Share to Linkedin Share to Twitter Twitter Share to Tiktok