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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Rubicon Minerals Corp.
www: www.rubiconminerals.com     email: ir@rubiconminerals.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:RBYCF USD
TSE:RMX CAD

Description

Rubicon Minerals Corp. are a gold focused junior, late stage development company with one mine in development in Canada and exploration properties. They have approximately 0.4Moz. of gold in the reserves and resources category of which 0.1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$55.61M which is a fall of roughly 30% over the last eleven months. As of 01/27/2018 they have ~C$10M debt and ~C$17.14M cash. They have 58M shares outstanding and trade on the Toronto 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 01/27/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $79.30M $55.61M 01/27/2018 $-23.69M
Total Assets: $43.06M $41.29M 01/27/2018 $-1.77M
Total Liabilities: $17.78M $17.05M 01/27/2018 $-0.73M
Current Assets: $18.69M $17.92M 01/27/2018 $-0.77M
Current Liabilities: $2.06M $1.97M 01/27/2018 $-0.08M
Total Debt: $10.33M $9.90M 01/27/2018 $-0.42M
Cash: $17.88M $17.14M 01/27/2018 $-0.73M
Enterprise Value: $71.76M $48.37M 07/14/1971 $-23.38M
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: Yes Yes 01/27/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/27/2018 0.00%
Misc 01/27/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 57,890,000 57,890,000 01/27/2018 0
Shares (FD): 61,000,000 61,000,000 01/27/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 01/27/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/27/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/27/2018 0
Initial CapEx (Outstanding): $20.00M
25.22% of Mkt.Cap
$20.00M
35.96% of Mkt.Cap
01/27/2018 $0.00M
Funding Option: n/a (guess)  Issue stock 01/27/2018 n/a
Documentation: none PFS 01/27/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/27/2018
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 01/27/2018 0.00M
Measured & Indicated: 0.10M 0.10M 01/27/2018 0.00M
Inferred: 0.30M 0.30M 01/27/2018 0.00M
Reserves & Resources: 0.40M 0.40M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/27/2018 0.00M
Measured & Indicated: 0.06M 0.06M 01/27/2018 0.00M
Inferred: 0.12M 0.12M 01/27/2018 0.00M
Reserves & Resources: 0.18M 0.18M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/27/2018 $0.00
Extra Operating Cost: n/a n/a 01/27/2018 $0.00
Average Grade: 4.00 g/t 4.00 g/t 01/27/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 01/27/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 01/27/2018 0.00M
Annual Production: 80,000oz. 80,000oz. 01/27/2018 0oz.
Cash Cost: $850 $850 01/27/2018 $0
Extra Operating Cost: $400 $400 01/27/2018 $0
SILVER 01/27/2018
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 01/27/2018 0.00M
Measured & Indicated: n/a n/a 01/27/2018 0.00M
Inferred: n/a n/a 01/27/2018 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 01/27/2018 0.00M
Measured & Indicated: n/a n/a 01/27/2018 0.00M
Inferred: n/a n/a 01/27/2018 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 01/27/2018 $0.00
Extra Operating Cost: n/a n/a 01/27/2018 $0.00
Average Grade: n/a n/a 01/27/2018 n/a
Recovery Rate: n/a n/a 01/27/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/27/2018 0.00M
Annual Production: n/a n/a 01/27/2018 n/a
Cash Cost: n/a n/a 01/27/2018 n/a
Extra Operating Cost: n/a n/a 01/27/2018 n/a

Property

Last Analysis Data  (01/27/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Red Lake, Ontario, Canada Phoenix 100% 25,000 Underground show
1 million oz deposit.
Exploration Adams Lake, Ontario, Canada Adams Lake 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada DMC 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada East Bay 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada Humlin 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada McCuaig 60% n/a n/a n/a
Exploration Red Lake, Ontario, Canada Red Lake North 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada Slate Bay 100% n/a n/a n/a
Exploration Alaska, USA Alaska 100% n/a n/a n/a
Exploration Nevada, USA Nevada 100% n/a n/a n/a
Total Land Package Size (ha): 25,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Red Lake, Ontario, Canada Phoenix 100% 25,000 Underground show
1 million oz deposit.
Exploration Adams Lake, Ontario, Canada Adams Lake 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada DMC 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada East Bay 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada Humlin 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada McCuaig 60% n/a n/a n/a
Exploration Red Lake, Ontario, Canada Red Lake North 100% n/a n/a n/a
Exploration Red Lake, Ontario, Canada Slate Bay 100% n/a n/a n/a
Exploration Alaska, USA Alaska 100% n/a n/a n/a
Exploration Nevada, USA Nevada 100% n/a n/a n/a
Total Land Package Size (ha): 25,000  

Profitability (by resource)

Proven &
Probable
01/27/2018
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
01/27/2018
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.): 0.10M 0.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.75M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.06M 0.06M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.48M
Maximum Profit (Gold): $4.44M $-0.53M n/a $-4.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4.44M $-0.53M n/a $-4.97M
Max Profit / Current MCap: 0.056 n/a n/a -0.066
Max Profit Per Share (Gold): $0.07 $-0.01 n/a $-0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $-0.01 n/a $-0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,239.13 $868.91 n/a $-370.22
FD Mkt. Cap / Silver Eq.: $15.96 $10.20 n/a $-5.76
FD Mkt. Cap / Per Metal
as % Spot Price:
91.85% 70.18% n/a -21.67%

Reserves &
Resources
01/27/2018
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.): 0.40M 0.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.18M 0.18M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.39M
Maximum Profit (Gold): $12.76M $-1.53M n/a $-14.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $12.76M $-1.53M n/a $-14.30M
Max Profit / Current MCap: 0.161 n/a n/a -0.189
Max Profit Per Share (Gold): $0.21 $-0.03 n/a $-0.23
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.21 $-0.03 n/a $-0.23
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $431.00 $302.23 n/a $-128.77
FD Mkt. Cap / Silver Eq.: $5.55 $3.55 n/a $-2.00
FD Mkt. Cap / Per Metal
as % Spot Price:
31.95% 24.41% n/a -7.54%

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.