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

Category: Mid-tier Producer
Rating & Risk: Login to view
Roxgold Inc
www: www.roxgold.com     email: info@roxgold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:ROGFF USD
TSE:ROXG CAD

Description

Roxgold Inc are a gold focused mid-tier producer with one mine in development in Burkina Faso and two exploration properties. They have approximately 1.8Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$352.14M which is a fall of roughly 12% over the last eight months. As of 10/24/2017 they have ~$55M debt and ~$49.83M cash. They have 371M 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 10/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $401.60M $352.14M 10/24/2017 $-49.46M
Total Assets: $212.44M $212.44M 10/24/2017 $0.00M
Total Liabilities: $91.97M $91.97M 10/24/2017 $0.00M
Current Assets: $72.89M $72.89M 10/24/2017 $0.00M
Current Liabilities: $32.68M $32.68M 10/24/2017 $0.00M
Total Debt: $54.62M $54.62M 10/24/2017 $0.00M
Cash: $49.83M $49.83M 10/24/2017 $0.00M
Enterprise Value: $406.39M $356.93M 04/23/1981 $-49.46M
Cash Flow: $33.17M $32.37M never $-0.80M
Cash Flow Multiple: 12.11 10.88 never -1.23
Net Debt to
Cash Flow Ratio:
0.14 0.15 never 0.00
Finance within 1 year: 10/24/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/24/2017 0.00%
Misc 10/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 371,440,000 371,440,000 10/24/2017 0
Shares (FD): 383,000,000 383,000,000 10/24/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2016 10/24/2017 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
10/24/2017 0
Production (Silver Eq Oz.): (guess) 
7,555,160
(guess) 
7,797,406
10/24/2017 242,246
Initial CapEx (Outstanding): $107.00M
26.64% of Mkt.Cap
$107.00M
30.39% of Mkt.Cap
10/24/2017 $0.00M
Funding Option: n/a (guess)  Debt Financing 10/24/2017 n/a
Documentation: none PRODUCER 10/24/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.80M 0.80M 10/24/2017 0.00M
Measured & Indicated: 0.80M 0.80M 10/24/2017 0.00M
Inferred: 1.00M 1.00M 10/24/2017 0.00M
Reserves & Resources: 1.80M 1.80M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.76M 0.76M 10/24/2017 0.00M
Measured & Indicated: 0.76M 0.76M 10/24/2017 0.00M
Inferred: 0.48M 0.48M 10/24/2017 0.00M
Reserves & Resources: 1.24M 1.24M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
10/24/2017 0oz.
Cash Cost: $500 $500 10/24/2017 $0.00
Extra Operating Cost: $300 $300 10/24/2017 $0.00
Average Grade: 13.00 g/t 13.00 g/t 10/24/2017 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 10/24/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 10/24/2017 0.00M
Annual Production: 100,000oz. 100,000oz. 10/24/2017 0oz.
Cash Cost: $550 $550 10/24/2017 $0
Extra Operating Cost: $350 $350 10/24/2017 $0
SILVER 10/24/2017
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 10/24/2017 0.00M
Measured & Indicated: n/a n/a 10/24/2017 0.00M
Inferred: n/a n/a 10/24/2017 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 10/24/2017 0.00M
Measured & Indicated: n/a n/a 10/24/2017 0.00M
Inferred: n/a n/a 10/24/2017 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 10/24/2017 $0.00
Extra Operating Cost: n/a n/a 10/24/2017 $0.00
Average Grade: n/a n/a 10/24/2017 n/a
Recovery Rate: n/a n/a 10/24/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/24/2017 0.00M
Annual Production: n/a n/a 10/24/2017 n/a
Cash Cost: n/a n/a 10/24/2017 n/a
Extra Operating Cost: n/a n/a 10/24/2017 n/a

Property

Last Analysis Data  (10/24/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development West Africa, Burkina Faso Yaramoko 100% 16,700 n/a show
1 million oz deposit. Very high grade (avg 13 gpt). Feasibility study due in Q2 2014.

100,000 oz per year for 10+ years.

Low cash costs, very economic.
Exploration West Africa, Burkina Faso Bissa West 90% 3,800 n/a show
Likely their second mine, but still early exploration.
Exploration West Africa, Burkina Faso Solna 100% 37,000 n/a show
Their largest property. Early exploration.
Total Land Package Size (ha): 57,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development West Africa, Burkina Faso Yaramoko 100% 16,700 n/a show
1 million oz deposit. Very high grade (avg 13 gpt). Feasibility study due in Q2 2014.

100,000 oz per year for 10+ years.

Low cash costs, very economic.
Exploration West Africa, Burkina Faso Bissa West 90% 3,800 n/a show
Likely their second mine, but still early exploration.
Exploration West Africa, Burkina Faso Solna 100% 37,000 n/a show
Their largest property. Early exploration.
Total Land Package Size (ha): 57,500  

Profitability (by resource)

Proven &
Probable
10/24/2017
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.94M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.76M 0.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.84M
Maximum Profit (Gold): $252.06M $246.00M n/a $-6.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $252.06M $246.00M n/a $-6.06M
Max Profit / Current MCap: 0.628 0.699 n/a 0.071
Max Profit Per Share (Gold): $0.66 $0.64 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.66 $0.64 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $528.42 $463.35 n/a $-65.08
FD Mkt. Cap / Silver Eq.: $6.99 $5.94 n/a $-1.05
FD Mkt. Cap / Per Metal
as % Spot Price:
41.48% 36.70% n/a -4.78%
Measured &
Indicated
10/24/2017
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.94M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.76M 0.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.84M
Maximum Profit (Gold): $252.06M $246.00M n/a $-6.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $252.06M $246.00M n/a $-6.06M
Max Profit / Current MCap: 0.628 0.699 n/a 0.071
Max Profit Per Share (Gold): $0.66 $0.64 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.66 $0.64 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $528.42 $463.35 n/a $-65.08
FD Mkt. Cap / Silver Eq.: $6.99 $5.94 n/a $-1.05
FD Mkt. Cap / Per Metal
as % Spot Price:
41.48% 36.70% n/a -4.78%

Reserves &
Resources
10/24/2017
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.36M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.24M 1.24M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.99M
Maximum Profit (Gold): $409.60M $399.74M n/a $-9.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $409.60M $399.74M n/a $-9.86M
Max Profit / Current MCap: 1.020 1.135 n/a 0.115
Max Profit Per Share (Gold): $1.07 $1.04 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.07 $1.04 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $325.18 $285.14 n/a $-40.05
FD Mkt. Cap / Silver Eq.: $4.30 $3.66 n/a $-0.65
FD Mkt. Cap / Per Metal
as % Spot Price:
25.53% 22.59% n/a -2.94%

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.