Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Emerald Resources
www: emeraldresources.com.au     email: info@emeraldresources.com.au

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD
OTCMKTS:EOGSF USD

Description

Emerald Resources are a gold focused junior, late stage development company with one mine in development in Cambodia and one exploration property. 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$61.59M which is a rise of roughly 8% over the last six months. As of 09/29/2018 they have no debt and ~A$0.71M cash. They have 2,111M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 09/29/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $56.98M $61.59M 09/29/2018 $4.61M
Total Assets: $26.22M $24.80M 09/29/2018 $-1.42M
Total Liabilities: $0.60M $0.57M 09/29/2018 $-0.03M
Current Assets: $1.35M $1.28M 09/29/2018 $-0.07M
Current Liabilities: $0.60M $0.57M 09/29/2018 $-0.03M
Total Debt: $0.00M $0.00M 09/29/2018 $0.00M
Cash: $0.75M $0.71M 09/29/2018 $-0.04M
Enterprise Value: $56.23M $60.88M 12/06/1971 $4.65M
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: 09/29/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/29/2018 0.00%
Misc 09/29/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 2,111,000,000 2,111,000,000 09/29/2018 0
Shares (FD): 2,173,000,000 2,173,000,000 09/29/2018 0
Insider Ownership: n/a 40% 09/29/2018 40%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 09/29/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
09/29/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
09/29/2018 0
Initial CapEx (Outstanding): $90.00M
157.94% of Mkt.Cap
$90.00M
146.13% of Mkt.Cap
09/29/2018 $0.00M
Funding Option: n/a n/a 09/29/2018 n/a
Documentation: none FS 09/29/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/29/2018
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 09/29/2018 0.00M
Measured & Indicated: 1.00M 1.00M 09/29/2018 0.00M
Inferred: 0.10M 0.10M 09/29/2018 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 09/29/2018 0.00M
Measured & Indicated: 0.83M 0.83M 09/29/2018 0.00M
Inferred: 0.04M 0.04M 09/29/2018 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/29/2018 $0.00
Extra Operating Cost: n/a n/a 09/29/2018 $0.00
Average Grade: 2.00 g/t 2.00 g/t 09/29/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/29/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 09/29/2018 0.00M
Annual Production: 90,000oz. 90,000oz. 09/29/2018 0oz.
Cash Cost: $700 $700 09/29/2018 $0
Extra Operating Cost: $400 $400 09/29/2018 $0
SILVER 09/29/2018
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 09/29/2018 0.00M
Measured & Indicated: n/a n/a 09/29/2018 0.00M
Inferred: n/a n/a 09/29/2018 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 09/29/2018 0.00M
Measured & Indicated: n/a n/a 09/29/2018 0.00M
Inferred: n/a n/a 09/29/2018 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 09/29/2018 $0.00
Extra Operating Cost: n/a n/a 09/29/2018 $0.00
Average Grade: n/a n/a 09/29/2018 n/a
Recovery Rate: n/a n/a 09/29/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/29/2018 0.00M
Annual Production: n/a n/a 09/29/2018 n/a
Cash Cost: n/a n/a 09/29/2018 n/a
Extra Operating Cost: n/a n/a 09/29/2018 n/a

Property

Last Analysis Data  (09/29/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cambodia, Cambodia Okvau 100% (guess) 40,000 Open Pit show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exploration Cambodia, Cambodia O'Chhung 100% (guess) 20,000 n/a show
Early exploration
Total Land Package Size (ha): 60,000  

Profitability (by resource)

Proven &
Probable
09/29/2018
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 2.94M
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 2.50M
Maximum Profit (Gold): $49.37M $116.69M n/a $67.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $49.37M $116.69M n/a $67.31M
Max Profit / Current MCap: 0.866 1.895 n/a 1.028
Max Profit Per Share (Gold): $0.02 $0.05 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.05 n/a $0.03
Total Free Profit Per Share: $0.00 $0.01 n/a $0.01
FD Mkt. Cap / Gold Eq.: $74.49 $80.51 n/a $6.02
FD Mkt. Cap / Silver Eq.: $0.91 $0.95 n/a $0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
6.25% 6.11% n/a -0.14%
Measured &
Indicated
09/29/2018
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 3.26M
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 2.72M
Maximum Profit (Gold): $53.76M $127.06M n/a $73.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $53.76M $127.06M n/a $73.30M
Max Profit / Current MCap: 0.943 2.063 n/a 1.119
Max Profit Per Share (Gold): $0.02 $0.06 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.06 n/a $0.03
Total Free Profit Per Share: $0.00 $0.02 n/a $0.02
FD Mkt. Cap / Gold Eq.: $68.41 $73.94 n/a $5.53
FD Mkt. Cap / Silver Eq.: $0.84 $0.87 n/a $0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
5.74% 5.61% n/a -0.13%

Reserves &
Resources
09/29/2018
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 3.59M
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 2.86M
Maximum Profit (Gold): $56.50M $133.54M n/a $77.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $56.50M $133.54M n/a $77.04M
Max Profit / Current MCap: 0.992 2.168 n/a 1.177
Max Profit Per Share (Gold): $0.03 $0.06 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.06 n/a $0.04
Total Free Profit Per Share: $0.00 $0.02 n/a $0.02
FD Mkt. Cap / Gold Eq.: $65.09 $70.35 n/a $5.26
FD Mkt. Cap / Silver Eq.: $0.80 $0.83 n/a $0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
5.46% 5.34% n/a -0.12%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.