Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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$1147.75M which is a rise of roughly 24% over the last seven months. As of 08/31/2023 they have ~A$52M debt and ~A$46.38M cash. They have 596M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
08/31/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$926.20M
$1,147.75M
08/31/2023
$221.55M
Total Assets:
$318.93M
$321.37M
08/31/2023
$2.44M
Total Liabilities:
$109.55M
$110.39M
08/31/2023
$0.84M
Current Assets:
$82.33M
$82.96M
08/31/2023
$0.63M
Current Liabilities:
$63.53M
$64.01M
08/31/2023
$0.49M
Total Debt:
$51.21M
$51.60M
08/31/2023
$0.39M
Cash:
$46.02M
$46.38M
08/31/2023
$0.35M
Enterprise Value:
$931.39M
$1,152.98M
07/15/2006
$221.59M
Cash Flow:
$78.91M
$104.39M
never
$25.48M
Cash Flow Multiple:
11.74
10.99
never
-0.74
Net Debt to Cash Flow Ratio:
0.07
0.05
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) 9,006,158
08/31/2023
1,055,768
Initial CapEx (Outstanding):
$98.00M10.58% of MCap
$98.00M8.54% 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:
0.25Producer: Quality
0.25Producer: 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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Western Australia , Australia
Laverton - Bullseye
100% (guess)
80,000
n/a
show
Early exploration
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
Memot
100% (guess)
20,000
n/a
show
Early exploration
Total Land Package Size (ha):
140,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Western Australia , Australia
Laverton - Bullseye
100% (guess)
80,000
n/a
show
Early exploration
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
Memot
100% (guess)
20,000
n/a
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
9.50M
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
8.08M
Maximum Profit (Gold):
$603.66M
$798.58M
n/a
$194.92M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$603.66M
$798.58M
n/a
$194.92M
Max Profit / Current MCap:
0.652
0.696
n/a
0.044
Max Profit Per Share (Gold):
$0.99
$1.31
n/a
$0.32
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.99
$1.31
n/a
$0.32
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,210.72
$1,500.33
n/a
$289.60
FD MCap / Silver Eq.:
$15.23
$16.66
n/a
$1.43
FD MCap / Per Metal as % Spot Price:
62.44%
68.39%
n/a
5.95%
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
10.56M
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
8.79M
Maximum Profit (Gold):
$657.32M
$869.57M
n/a
$212.25M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$657.32M
$869.57M
n/a
$212.25M
Max Profit / Current MCap:
0.710
0.758
n/a
0.048
Max Profit Per Share (Gold):
$1.08
$1.43
n/a
$0.35
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.08
$1.43
n/a
$0.35
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,111.89
$1,377.85
n/a
$265.96
FD MCap / Silver Eq.:
$13.99
$15.30
n/a
$1.31
FD MCap / Per Metal as % Spot Price:
57.34%
62.80%
n/a
5.46%
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
11.61M
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
9.24M
Maximum Profit (Gold):
$690.86M
$913.93M
n/a
$223.08M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$690.86M
$913.93M
n/a
$223.08M
Max Profit / Current MCap:
0.746
0.796
n/a
0.050
Max Profit Per Share (Gold):
$1.14
$1.50
n/a
$0.37
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.14
$1.50
n/a
$0.37
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,057.91
$1,310.97
n/a
$253.05
FD MCap / Silver Eq.:
$13.31
$14.56
n/a
$1.25
FD MCap / Per Metal as % Spot Price:
54.56%
59.76%
n/a
5.20%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/31/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6482
AUD 0.6532
03/28/2024
Spot Gold:
$1,939.10
$2,193.90
03/28/2024
$254.80
Spot Silver:
$24.39
$24.36
03/28/2024
$-0.03
Gold:Silver Ratio:
79.50
90.06
03/28/2024
10.56
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: