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

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD

Description

Emerald Resources are a gold focused mid-tier producer with one mine in development in Cambodia and two exploration properties. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1451M which is a rise of roughly 57% over the last nine months. As of 08/31/2023 they have ~A$52M debt and ~A$46.94M cash. They have 596M 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 08/31/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $926.20M $1,451.00M 08/31/2023 $524.80M
Total Assets: $318.93M $325.25M 08/31/2023 $6.32M
Total Liabilities: $109.55M $111.72M 08/31/2023 $2.17M
Current Assets: $82.33M $83.96M 08/31/2023 $1.63M
Current Liabilities: $63.53M $64.79M 08/31/2023 $1.26M
Total Debt: $51.21M $52.23M 08/31/2023 $1.01M
Cash: $46.02M $46.94M 08/31/2023 $0.91M
Enterprise Value: $931.39M $1,456.29M 02/23/2016 $524.90M
Cash Flow: $78.91M $120.69M never $41.78M
Cash Flow Multiple: 11.74 12.02 never 0.29
Net Debt to
Cash Flow Ratio:		 0.07 0.04 never -0.02
Finance within 1 year: 08/31/2023 n/a
Misc 08/31/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 596,000,000 596,000,000 08/31/2023 0
Shares (FD): 608,000,000 608,000,000 08/31/2023 0
Insider Ownership: n/a 50% 03/23/2024 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 08/31/2023 n/a
Production (Gold Eq Oz.): (guess) 
100,000		 (guess) 
100,000		 08/31/2023 0
Production (Silver Eq Oz.): (guess) 
7,950,390		 (guess) 
8,261,129		 08/31/2023 310,739
Initial CapEx (Outstanding): $98.00M
10.58% of MCap		 $98.00M
6.75% of MCap 		08/31/2023 $0.00M
Funding Option: n/a n/a 08/31/2023 n/a
Documentation: none PRODUCER 03/23/2024 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 08/31/2023 0
Cash Flow Multiplier: 10 10 08/31/2023 0.00

Resource Data

GOLD 08/31/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.90M 0.90M 08/31/2023 0.00M
Measured & Indicated: 1.00M 1.00M 08/31/2023 0.00M
Inferred: 0.10M 0.10M 08/31/2023 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.77M 0.77M 08/31/2023 0.00M
Measured & Indicated: 0.83M 0.83M 08/31/2023 0.00M
Inferred: 0.04M 0.04M 08/31/2023 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
100,000oz.		 (guess) 
100,000oz.		 08/31/2023 0oz.
Cash Cost: $700 $700 08/31/2023 $0.00
Extra Operating Cost: $450 $450 08/31/2023 $0.00
G
R
A
D
E		 Underground (Avg): 2.00 g/t n/a 03/23/2024 n/a
Open Pit (Avg): n/a 2.00 g/t 03/23/2024 2.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/23/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 08/31/2023 0.00M
Annual Production: 100,000oz. 100,000oz. 08/31/2023 0oz.
Cash Cost: $850 $850 08/31/2023 $0
Extra Operating Cost: $450 $450 08/31/2023 $0
SILVER 08/31/2023
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 08/31/2023 0.00M
Measured & Indicated: n/a n/a 08/31/2023 0.00M
Inferred: n/a n/a 08/31/2023 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 08/31/2023 0.00M
Measured & Indicated: n/a n/a 08/31/2023 0.00M
Inferred: n/a n/a 08/31/2023 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 08/31/2023 $0.00
Extra Operating Cost: n/a n/a 08/31/2023 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 08/31/2023 n/a
Open Pit (Avg): n/a n/a 08/31/2023 n/a
Recovery Rate: n/a n/a 08/31/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/31/2023 0.00M
Annual Production: n/a n/a 08/31/2023 n/a
Cash Cost: n/a n/a 08/31/2023 n/a
Extra Operating Cost: n/a n/a 08/31/2023 n/a

Property

Last Analysis Data  (08/31/2023)
Stage Name Owned Au Ag Cu Notes
Exp Laverton - Bullseye 100% show
Early exploration
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp Memot 100% show
Early exploration
Total Land Package Size (ha): 140,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Laverton - Bullseye 100% show
Early exploration
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp Memot 100% show
Early exploration
Total Land Package Size (ha): 140,000  

Profitability (by resource)

Proven &
Probable		 08/31/2023
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.80M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.38M
Maximum Profit (Gold): $603.66M $923.28M n/a $319.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $603.66M $923.28M n/a $319.62M
Max Profit / Current MCap: 0.652 0.636 n/a -0.015
Max Profit Per Share (Gold): $0.99 $1.52 n/a $0.53
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.99 $1.52 n/a $0.53
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,210.72 $1,896.73 n/a $686.01
FD MCap / Silver Eq.: $15.23 $22.96 n/a $7.73
FD MCap / Per Metal
as % Spot Price:		 62.44% 80.48% n/a 18.04%
Measured &
Indicated		 08/31/2023
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.11M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.59M
Maximum Profit (Gold): $657.32M $1,005.35M n/a $348.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $657.32M $1,005.35M n/a $348.03M
Max Profit / Current MCap: 0.710 0.693 n/a -0.017
Max Profit Per Share (Gold): $1.08 $1.65 n/a $0.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.08 $1.65 n/a $0.57
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,111.89 $1,741.90 n/a $630.01
FD MCap / Silver Eq.: $13.99 $21.09 n/a $7.10
FD MCap / Per Metal
as % Spot Price:		 57.34% 73.91% n/a 16.57%

Reserves &
Resources		 08/31/2023
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.42M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.72M
Maximum Profit (Gold): $690.86M $1,056.64M n/a $365.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $690.86M $1,056.64M n/a $365.78M
Max Profit / Current MCap: 0.746 0.728 n/a -0.018
Max Profit Per Share (Gold): $1.14 $1.74 n/a $0.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.14 $1.74 n/a $0.60
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,057.91 $1,657.34 n/a $599.42
FD MCap / Silver Eq.: $13.31 $20.06 n/a $6.76
FD MCap / Per Metal
as % Spot Price:		 54.56% 70.32% n/a 15.76%

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.     ×