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 ~$229.79M which is a fall of roughly 10% over the last one months. As of 11/17/2018 they have ~$41M debt and ~$70M cash. They have 374M 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 11/17/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $256.65M $229.79M 11/17/2018 $-26.86M
Total Assets: $212.44M $212.44M 11/17/2018 $0.00M
Total Liabilities: $91.97M $91.97M 11/17/2018 $0.00M
Current Assets: $72.89M $72.89M 11/17/2018 $0.00M
Current Liabilities: $32.68M $32.68M 11/17/2018 $0.00M
Total Debt: $41.00M $41.00M 11/17/2018 $0.00M
Cash: $70.00M $70.00M 11/17/2018 $0.00M
Enterprise Value: $227.65M $200.79M 05/12/1976 $-26.86M
Cash Flow: $22.77M $25.57M never $2.80M
Cash Flow Multiple: 11.27 8.99 never -2.28
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 11/17/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/17/2018 0.00%
Misc 11/17/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 374,000,000 374,000,000 11/17/2018 0
Shares (FD): 383,000,000 383,000,000 11/17/2018 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 11/17/2018 n/a
Production (Gold Eq Oz.): (guess) 
120,000
(guess) 
120,000
11/17/2018 0
Production (Silver Eq Oz.): (guess) 
10,182,905
(guess) 
10,219,145
11/17/2018 36,240
Initial CapEx (Outstanding): $107.00M
41.69% of Mkt.Cap
$107.00M
46.56% of Mkt.Cap
11/17/2018 $0.00M
Funding Option: n/a (guess)  Debt Financing 11/17/2018 n/a
Documentation: none PRODUCER 11/17/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/17/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.80M 0.80M 11/17/2018 0.00M
Measured & Indicated: 0.80M 0.80M 11/17/2018 0.00M
Inferred: 1.00M 1.00M 11/17/2018 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 11/17/2018 0.00M
Measured & Indicated: 0.76M 0.76M 11/17/2018 0.00M
Inferred: 0.48M 0.48M 11/17/2018 0.00M
Reserves & Resources: 1.24M 1.24M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
120,000oz.
(guess) 
120,000oz.
11/17/2018 0oz.
Cash Cost: $500 $500 11/17/2018 $0.00
Extra Operating Cost: $450 $450 11/17/2018 $0.00
Average Grade: 13.00 g/t 13.00 g/t 11/17/2018 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 11/17/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 11/17/2018 0.00M
Annual Production: 150,000oz. 150,000oz. 11/17/2018 0oz.
Cash Cost: $600 $600 11/17/2018 $0
Extra Operating Cost: $400 $400 11/17/2018 $0
SILVER 11/17/2018
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 11/17/2018 0.00M
Measured & Indicated: n/a n/a 11/17/2018 0.00M
Inferred: n/a n/a 11/17/2018 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 11/17/2018 0.00M
Measured & Indicated: n/a n/a 11/17/2018 0.00M
Inferred: n/a n/a 11/17/2018 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 11/17/2018 $0.00
Extra Operating Cost: n/a n/a 11/17/2018 $0.00
Average Grade: n/a n/a 11/17/2018 n/a
Recovery Rate: n/a n/a 11/17/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/17/2018 0.00M
Annual Production: n/a n/a 11/17/2018 n/a
Cash Cost: n/a n/a 11/17/2018 n/a
Extra Operating Cost: n/a n/a 11/17/2018 n/a

Property

Last Analysis Data  (11/17/2018)
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
11/17/2018
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.24M
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 0.23M
Maximum Profit (Gold): $144.23M $161.94M n/a $17.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $144.23M $161.94M n/a $17.72M
Max Profit / Current MCap: 0.562 0.705 n/a 0.143
Max Profit Per Share (Gold): $0.38 $0.42 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.38 $0.42 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $337.69 $302.35 n/a $-35.34
FD Mkt. Cap / Silver Eq.: $3.98 $3.55 n/a $-0.43
FD Mkt. Cap / Per Metal
as % Spot Price:
27.65% 24.10% n/a -3.55%
Measured &
Indicated
11/17/2018
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.24M
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 0.23M
Maximum Profit (Gold): $144.23M $161.94M n/a $17.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $144.23M $161.94M n/a $17.72M
Max Profit / Current MCap: 0.562 0.705 n/a 0.143
Max Profit Per Share (Gold): $0.38 $0.42 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.38 $0.42 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $337.69 $302.35 n/a $-35.34
FD Mkt. Cap / Silver Eq.: $3.98 $3.55 n/a $-0.43
FD Mkt. Cap / Per Metal
as % Spot Price:
27.65% 24.10% n/a -3.55%

Reserves &
Resources
11/17/2018
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.54M
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 0.37M
Maximum Profit (Gold): $234.37M $263.15M n/a $28.79M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $234.37M $263.15M n/a $28.79M
Max Profit / Current MCap: 0.913 1.145 n/a 0.232
Max Profit Per Share (Gold): $0.61 $0.69 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.61 $0.69 n/a $0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $207.81 $186.06 n/a $-21.75
FD Mkt. Cap / Silver Eq.: $2.45 $2.18 n/a $-0.26
FD Mkt. Cap / Per Metal
as % Spot Price:
17.02% 14.83% n/a -2.19%

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.