Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Ramelius Resources Ltd

www: www.rameliusresources.com.au   email: info@rameliusresources.com.au
Category: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:RMS AUD
OTCMKTS:RMLRF USD

Description

Ramelius Resources Ltd are a gold focused emerging major with two producing mines in Australia, one mine in development in Australia and exploration properties. Currently they produce roughly 250koz. of gold per year. They have approximately 12Moz. of gold in the reserves and resources category of which 8Moz. are in the measured and indicated category. They have a market capitalisation of ~$5669.9M which is a rise of roughly 16% over the last three months. As of 08/18/2025 they have no debt and ~$511M cash. They have 1,912M shares outstanding and trade on

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

General Details

Financial 08/18/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $4,884.77M $5,669.90M 08/18/2025 $785.13M
MCap (OS): $3,491.53M $4,052.73M 08/18/2025 $561.20M
Total Assets: $650.00M $650.00M 08/18/2025 $0.00M
Total Liabilities: $158.00M $158.00M 08/18/2025 $0.00M
Current Assets: $525.00M $525.00M 08/18/2025 $0.00M
Current Liabilities: $87.00M $87.00M 08/18/2025 $0.00M
Total Debt: $0.00M $0.00M 08/18/2025 $0.00M
Cash: $511.00M $511.00M 08/18/2025 $0.00M
Debt (Net): $-511.00M $-511.00M $0.00M
Enterprise Value: $4,373.77M $5,158.90M 06/24/2133 $785.13M
Cash Flow: $438.24M $533.92M never $95.68M
Cash Flow Multiple: 11.15 10.62 never -0.53
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 08/18/2025 n/a
Misc 08/18/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,912,035,335 1,912,035,335 08/18/2025 0
Shares (FD): 2,675,000,000 2,675,000,000 08/18/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a 10/27/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 08/18/2025 n/a
Production (Gold Eq Oz.): (guess) 
250,000		 (guess) 
250,000		 08/18/2025 0
Production (Silver Eq Oz.): (guess) 
21,983,674		 (guess) 
20,845,502		 08/18/2025 -1,138,172
Development Phase: none Producer (Single Mine) 09/30/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023 0
Cash Flow Multiple: 15 18 10/27/2025 3.00

Resource Data

GOLD 08/18/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.60M 2.60M 08/18/2025 0.00M
Measured & Indicated: 8.00M 8.00M 08/18/2025 0.00M
Inferred: 4.00M 4.00M 08/18/2025 0.00M
Reserves & Resources: 12.00M 12.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.34M 2.34M 08/18/2025 0.00M
Measured & Indicated: 6.23M 6.23M 08/18/2025 0.00M
Inferred: 1.80M 1.80M 08/18/2025 0.00M
Reserves & Resources: 8.03M 8.03M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
250,000oz.		 (guess) 
250,000oz.		 08/18/2025 0oz.
Cash Cost: $1,000 $1,100 10/27/2025 $100.00
Extra Operating Cost: $600 $750 10/27/2025 $150.00
Total: $1,600 $1,850 10/27/2025 $250.00
Margin (Free Cash Flow): $1,753 (52%) $2,136 (54%) $382.71
MCap / Production (AuEq): $19,539.06 $22,679.59 $3,140.52
EV / Production (AuEq): $17,495.06 $20,635.59 $3,140.52
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 08/18/2025 n/a
Open Pit (Avg): n/a 1.20 g/t 03/24/2024 1.20 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/27/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 9.00M 9.00M 08/18/2025 0.00M
Annual Production: 500,000oz. 500,000oz. 08/18/2025 0oz.
Cash Cost: $1,400 $1,400 08/18/2025 $0
Extra Operating Cost: $700 $750 10/27/2025 $50
SILVER 08/18/2025
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 08/18/2025 0.00M
Measured & Indicated: n/a n/a 08/18/2025 0.00M
Inferred: n/a n/a 08/18/2025 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 08/18/2025 0.00M
Measured & Indicated: n/a n/a 08/18/2025 0.00M
Inferred: n/a n/a 08/18/2025 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 08/18/2025 $0.00
Extra Operating Cost: n/a n/a 08/18/2025 $0.00
Total: n/a n/a 08/18/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $222.20 $272.00 $49.80
EV / Production (AgEq): $198.96 $247.48 $48.53
G
R
A
D
E		 Underground (Avg): n/a n/a 08/18/2025 n/a
Open Pit (Avg): n/a n/a 02/03/2024 n/a
Recovery Rate: n/a n/a 08/18/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/18/2025 0.00M
Annual Production: n/a n/a 08/18/2025 n/a
Cash Cost: n/a n/a 08/18/2025 n/a
Extra Operating Cost: n/a n/a 08/18/2025 n/a

Property

Last Analysis Data  (08/18/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Edna May
100 show
1 million oz mine.
Prod Mt Magnet
100 show
2 million oz resource. Production began in 2012.

Size: 1 ha
Dev Tampia
100 show
700,000 oz at 1.9 gpt

45% IRR

$75 Capex

Production in 2019

Size: 30,000 ha
Exp Dalgaranga
100 show
2.4 million oz (5 gpt) deposit

Past producing mine with a working mil.
Exp Glenburgh
100 show
500K oz.
Exp Lake Roe
100 show
High grade discovery.

Mine in the making.

Size: 55,000 ha
Exp Mt Magnet South
100 show
Early exploration

Size: 29,000 ha
Exp Penny
100 show
Early exploration.

Past producing open pit.

High grade.
Exp Que
100 show
900,000 oz at 2.3 gpt

Still early exploration.

Size: 20,000 ha
Exp Rebecca
100 show
Early exploration.

Gold discovery.

Historical drilling.

Size: 25,000 ha
Exp Yalgoo
100 show
The Yalgoo Gold Project includes the advanced Melville gold deposit, which hosts a JORC 2004 Mineral Resource of
2.75Mt grading 1.57g/t Au for 140,000 ounces of contained gold (0.8g/t cut-off)1
(Melville Deposit).
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Edna May
100 show
1 million oz mine.
Prod Mt Magnet
100 show
2 million oz resource. Production began in 2012.

Size: 1 ha
Dev Tampia
100 show
700,000 oz at 1.9 gpt

45% IRR

$75 Capex

Production in 2019

Size: 30,000 ha
Exp Dalgaranga
100 show
2.4 million oz (5 gpt) deposit

Past producing mine with a working mil.
Exp Glenburgh
100 show
500K oz.
Exp Lake Roe
100 show
High grade discovery.

Mine in the making.

Size: 55,000 ha
Exp Mt Magnet South
100 show
Early exploration

Size: 29,000 ha
Exp Penny
100 show
Early exploration.

Past producing open pit.

High grade.
Exp Que
100 show
900,000 oz at 2.3 gpt

Still early exploration.

Size: 20,000 ha
Exp Rebecca
100 show
Early exploration.

Gold discovery.

Historical drilling.

Size: 25,000 ha
Exp Yalgoo
100 show
The Yalgoo Gold Project includes the advanced Melville gold deposit, which hosts a JORC 2004 Mineral Resource of
2.75Mt grading 1.57g/t Au for 140,000 ounces of contained gold (0.8g/t cut-off)1
(Melville Deposit).

Profitability (by resource)

Proven &
Probable		 08/18/2025
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.): 2.60M 2.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -11.84M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.34M 2.34M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -10.65M
Maximum Profit (Gold): $4,101.90M $4,997.44M n/a $895.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,101.90M $4,997.44M n/a $895.54M
Max Profit / Current MCap: 0.840 0.881 n/a 0.042
Max Profit Per Share (Gold): $1.53 $1.87 n/a $0.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.53 $1.87 n/a $0.33
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,087.51 $2,423.03 n/a $335.53
FD MCap / Silver Eq.: $23.74 $29.06 n/a $5.32
FD MCap / Per Metal
as % Spot Price:		 62.26% 60.79% n/a -1.47%
EV / Gold Eq.: $1,869.13 $2,204.66 n/a $335.53
EV / Silver Eq.: $21.26 $26.44 n/a $5.18
EV / Per Metal
as % Spot Price:		 55.75% 55.31% n/a -0.43%
Measured &
Indicated		 08/18/2025
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.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -36.42M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.23M 6.23M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -28.35M
Maximum Profit (Gold): $10,917.37M $13,300.89M n/a $2,383.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10,917.37M $13,300.89M n/a $2,383.52M
Max Profit / Current MCap: 2.235 2.346 n/a 0.111
Max Profit Per Share (Gold): $4.08 $4.97 n/a $0.89
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.08 $4.97 n/a $0.89
Total Free Profit Per Share: $1.28 $1.73 n/a $0.45
FD MCap / Gold Eq.: $784.32 $910.39 n/a $126.06
FD MCap / Silver Eq.: $8.92 $10.92 n/a $2.00
FD MCap / Per Metal
as % Spot Price:		 23.39% 22.84% n/a -0.55%
EV / Gold Eq.: $702.27 $828.34 n/a $126.06
EV / Silver Eq.: $7.99 $9.93 n/a $1.95
EV / Per Metal
as % Spot Price:		 20.94% 20.78% n/a -0.16%

Reserves &
Resources		 08/18/2025
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.): 12.00M 12.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -54.63M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.03M 8.03M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -36.55M
Maximum Profit (Gold): $14,072.68M $17,145.08M n/a $3,072.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $14,072.68M $17,145.08M n/a $3,072.40M
Max Profit / Current MCap: 2.881 3.024 n/a 0.143
Max Profit Per Share (Gold): $5.26 $6.41 n/a $1.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.26 $6.41 n/a $1.15
Total Free Profit Per Share: $2.46 $3.16 n/a $0.71
FD MCap / Gold Eq.: $608.47 $706.27 n/a $97.80
FD MCap / Silver Eq.: $6.92 $8.47 n/a $1.55
FD MCap / Per Metal
as % Spot Price:		 18.15% 17.72% n/a -0.43%
EV / Gold Eq.: $544.81 $642.61 n/a $97.80
EV / Silver Eq.: $6.20 $7.71 n/a $1.51
EV / Per Metal
as % Spot Price:		 16.25% 16.12% n/a -0.13%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults