Subscribe Now - Click Here:               1 Year only $99

Category: Junior: Late Stage Development
Rating & Risk: Login to view
Gold Canyon Resources Inc.
www: www.goldcanyon.ca     email: info@goldcanyon.ca

Profile
Notes
Forum
Wiki

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:GCU 07/31/2015 CAD 0.115 0.005 0.420 - 0.090 232,273
OTCMKTS:GDCRF 07/31/2015 USD 0.0842 -0.0108 0.3900 - 0.0800 31,300
Alert me when stock is updated

Description

Gold Canyon Resources Inc. are a gold and silver focused junior, late stage development company with one mine in development in Canada and four exploration properties. They have approximately 4Moz. of gold and 21Moz. of silver in the reserves and resources category of which 3.5Moz. of gold and 20Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$14.58M which is a fall of roughly 51% over the last eight months. As of 05/31/2015 they have no debt and ~C$1.09M cash. They have 161M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 11/22/2014
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $29.55M $14.58M 11/22/2014 $-14.97M
Total Assets: $67.82M $58.64M 05/31/2015 $-9.18M
Total Liabilities: $6.05M $5.12M 05/31/2015 $-0.93M
Current Assets: $1.99M $1.12M 05/31/2015 $-0.86M
Current Liabilities: $0.20M $0.18M 05/31/2015 $-0.02M
Total Debt: $0.00M $0.00M 05/31/2015 $0.00M
Cash: $2.00M $1.09M 05/31/2015 $-0.91M
Enterprise Value: $27.55M $13.49M 06/05/1970 $-14.06M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 11/22/2014 n/a
Misc 11/22/2014
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.178 $0.088 15:07 on 07/31/2015 $-0.09
Shares Outstanding: 148,000,000 160,530,000 05/31/2015 12,530,000
Shares Fully Diluted: 166,000,000 166,000,000 11/22/2014 0
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 11/22/2014 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
11/22/2014 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
11/22/2014 0
Initial CapEx (Outstanding): $438.00M
1482.08% of Mkt.Cap
$438.00M
3003.13% of Mkt.Cap
11/22/2014 $0.00M
Funding Option: n/a n/a 11/22/2014 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/22/2014 0.00%

Resource Data

GOLD 11/22/2014
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 11/22/2014 0.00M
Measured & Indicated: 3.50M 3.50M 11/22/2014 0.00M
Inferred: 0.50M 0.50M 11/22/2014 0.00M
Reserves & Resources: 4.00M 4.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 11/22/2014 0.00M
Measured & Indicated: 2.24M 2.24M 11/22/2014 0.00M
Inferred: 0.20M 0.20M 11/22/2014 0.00M
Reserves & Resources: 2.44M 2.44M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/22/2014 $0.00
Extra Operating Cost: n/a n/a 11/22/2014 $0.00
Average Grade: 1.20 g/t 1.20 g/t 11/22/2014 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 11/22/2014 0.00%
F
U
T
U
R
E
Proven & Probable: 3.50M 3.50M 11/22/2014 0.00M
Annual Production: 215,000oz. 215,000oz. 11/22/2014 0oz.
Cash Cost: $700 $700 11/22/2014 $0
Extra Operating Cost: $400 $400 11/22/2014 $0
SILVER 11/22/2014
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 11/22/2014 0.00M
Measured & Indicated: 20.00M 20.00M 11/22/2014 0.00M
Inferred: 1.00M 1.00M 11/22/2014 0.00M
Reserves & Resources: 21.00M 21.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 11/22/2014 0.00M
Measured & Indicated: 13.60M 13.60M 11/22/2014 0.00M
Inferred: 0.43M 0.43M 11/22/2014 0.00M
Reserves & Resources: 14.03M 14.03M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/22/2014 $0.00
Extra Operating Cost: n/a n/a 11/22/2014 $0.00
Average Grade: 6.00 g/t 6.00 g/t 11/22/2014 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/22/2014 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 11/22/2014 0.00M
Annual Production: 1,200,000oz. 1,200,000oz. 11/22/2014 0oz.
Cash Cost: $13 $13 11/22/2014 $0
Extra Operating Cost: $7 $7 11/22/2014 $0

Property

Last Analysis Data  (11/22/2014)
Stage Location Name Owned Size (Ha) Type Gold Silver Notes
Development Ontario, Canada Springpole 100% 30,000 Open Pit show
5 million oz gold deposit (1 gpt)
25 million oz silver deposit (4 gpt)

PEA in 2013 for 215,000 oz gold, plus 1.2 million oz silver.

Capex $438 million.

Gold Equivalent cash-costs at $650.

IRR of 25% pretax at $1300 gold.
Exploration Favourable Lake, On, Canada Favourable Lake 40% n/a n/a n/a
Exploration Birch Lake, On, Canada Horseshoe Island 100% n/a n/a n/a
Exploration Cordero, Nv, USA Cordero 100% n/a n/a n/a
Exploration Missouri, USA Kratz Spring 100% n/a n/a n/a
Total Land Package Size (ha): 30,000  
Current Data
Stage Location Name Owned Size (Ha) Type Gold Silver Notes
Development Ontario, Canada Springpole 100% 30,000 Open Pit show
5 million oz gold deposit (1 gpt)
25 million oz silver deposit (4 gpt)

PEA in 2013 for 215,000 oz gold, plus 1.2 million oz silver.

Capex $438 million.

Gold Equivalent cash-costs at $650.

IRR of 25% pretax at $1300 gold.
Exploration Favourable Lake, On, Canada Favourable Lake 40% n/a n/a n/a
Exploration Birch Lake, On, Canada Horseshoe Island 100% n/a n/a n/a
Exploration Cordero, Nv, USA Cordero 100% n/a n/a n/a
Exploration Missouri, USA Kratz Spring 100% n/a n/a n/a
Total Land Package Size (ha): 30,000  

Profitability (by resource)

Proven &
Probable
11/22/2014
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a 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.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
11/22/2014
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 92.75% 92.72% n/a -0.03%
Percentage Silver: 7.25% 7.28% n/a 0.03%
Total (Gold Eq. Oz.): 3.77M 3.77M n/a 0.00M
Total (Silver Eq. Oz.): 275.78M 274.60M n/a -1.18M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.43M 2.43M n/a 0.00M
Silver Eq. Oz.: 177.30M 176.55M n/a -0.75M
Maximum Profit (Gold): $159.07M $132.14M n/a $-26.94M
Maximum Profit (Silver): $-33.89M $-35.41M n/a $-1.52M
Total Maximum Profit: $125.18M $96.72M n/a $-28.46M
Max Profit / Current MCap: 4.236 6.632 n/a 2.396
Max Profit Per Share (Gold): $0.96 $0.80 n/a $-0.16
Max Profit Per Share (Silver): $-0.20 $-0.21 n/a $-0.01
Total Max Profit Per Share: $0.75 $0.58 n/a $-0.17
Total Free Profit Per Share: $0.55 $0.47 n/a $-0.09
FD Mkt. Cap / Gold Eq.: $12.18 $6.01 n/a $-6.17
FD Mkt. Cap / Silver Eq.: $0.17 $0.08 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.01% 0.51% n/a -0.51%

Reserves &
Resources
11/22/2014
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 93.30% 93.27% n/a -0.03%
Percentage Silver: 6.70% 6.73% n/a 0.03%
Total (Gold Eq. Oz.): 4.29M 4.29M n/a 0.00M
Total (Silver Eq. Oz.): 313.32M 311.98M n/a -1.35M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.63M 2.63M n/a 0.00M
Silver Eq. Oz.: 192.34M 191.52M n/a -0.82M
Maximum Profit (Gold): $173.28M $143.93M n/a $-29.34M
Maximum Profit (Silver): $-34.95M $-36.52M n/a $-1.57M
Total Maximum Profit: $138.33M $107.41M n/a $-30.91M
Max Profit / Current MCap: 4.681 7.365 n/a 2.684
Max Profit Per Share (Gold): $1.04 $0.87 n/a $-0.18
Max Profit Per Share (Silver): $-0.21 $-0.22 n/a $-0.01
Total Max Profit Per Share: $0.83 $0.65 n/a $-0.19
Total Free Profit Per Share: $0.63 $0.53 n/a $-0.10
FD Mkt. Cap / Gold Eq.: $11.23 $5.54 n/a $-5.69
FD Mkt. Cap / Silver Eq.: $0.15 $0.08 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
0.93% 0.47% n/a -0.47%

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.     ×