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: Mid-tier Producer
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 mid-tier producer with two producing mines in Australia, one mine in development in Australia and five exploration properties. Currently they produce roughly 295koz. of gold per year. They have approximately 8Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~$2159.04M which is a rise of roughly 16% over the last three months. As of 02/04/2025 they have no debt and ~$420M cash. They have 1,155M shares outstanding and trade on

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

General Details

Financial 02/04/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,864.74M $2,159.04M 02/04/2025 $294.30M
Total Assets: $650.00M $650.00M 02/04/2025 $0.00M
Total Liabilities: $158.00M $158.00M 02/04/2025 $0.00M
Current Assets: $295.00M $420.00M 04/29/2025 $125.00M
Current Liabilities: $87.00M $87.00M 02/04/2025 $0.00M
Total Debt: $0.00M $0.00M 02/04/2025 $0.00M
Cash: $295.00M $420.00M 04/29/2025 $125.00M
Enterprise Value: $1,569.74M $1,739.04M 02/08/2025 $169.30M
Cash Flow: $383.74M $508.82M never $125.08M
Cash Flow Multiple: 4.86 4.24 never -0.62
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 02/04/2025 n/a
Misc 02/04/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,155,084,440 1,155,084,440 02/04/2025 0
Shares (FD): 1,165,000,000 1,165,000,000 02/04/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/04/2025 n/a
Production (Gold Eq Oz.): (guess) 
275,000		 (guess) 
295,000		 04/29/2025 20,000
Production (Silver Eq Oz.): (guess) 
24,475,602		 (guess) 
30,188,243		 04/29/2025 5,712,640
Initial CapEx (Outstanding): n/a n/a 02/04/2025 n/a
Funding Option: n/a n/a 02/04/2025 n/a
Documentation: none PRODUCER 04/29/2025 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023 0
Cash Flow Multiplier: 15 15 01/29/2025 0.00

Resource Data

GOLD 02/04/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.10M 1.10M 02/04/2025 0.00M
Measured & Indicated: 6.00M 6.00M 02/04/2025 0.00M
Inferred: 2.00M 2.00M 02/04/2025 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.99M 0.99M 02/04/2025 0.00M
Measured & Indicated: 4.52M 4.52M 02/04/2025 0.00M
Inferred: 0.90M 0.90M 02/04/2025 0.00M
Reserves & Resources: 5.42M 5.42M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
275,000oz.		 (guess) 
295,000oz.		 04/29/2025 20,000oz.
Cash Cost: $950 $1,000 03/12/2025 $50.00
Extra Operating Cost: $500 $600 04/29/2025 $100.00
Total: $1,450 $1,600 04/29/2025 $150.00
Margin (Free Cash Flow): $1,395 (49%) $1,725 (52%) $329.40
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 02/04/2025 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% 04/29/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 02/04/2025 0.00M
Annual Production: 300,000oz. 300,000oz. 04/29/2025 0oz.
Cash Cost: $1,200 $1,400 03/12/2025 $200
Extra Operating Cost: $550 $600 03/12/2025 $50
SILVER 02/04/2025
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 02/04/2025 0.00M
Measured & Indicated: n/a n/a 02/04/2025 0.00M
Inferred: n/a n/a 02/04/2025 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 02/04/2025 0.00M
Measured & Indicated: n/a n/a 02/04/2025 0.00M
Inferred: n/a n/a 02/04/2025 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 02/04/2025 $0.00
Extra Operating Cost: n/a n/a 02/04/2025 $0.00
Total: n/a n/a 02/04/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 02/04/2025 n/a
Open Pit (Avg): n/a n/a 02/03/2024 n/a
Recovery Rate: n/a n/a 02/04/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/04/2025 0.00M
Annual Production: n/a n/a 02/04/2025 n/a
Cash Cost: n/a n/a 02/04/2025 n/a
Extra Operating Cost: n/a n/a 02/04/2025 n/a

Property

Last Analysis Data  (02/04/2025)
Stage Name Owned 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.
Dev Tampia 100% show
700,000 oz at 1.9 gpt

45% IRR

$75 Capex

Production in 2019
Exp Lake Roe 100% show
High grade discovery.

Mine in the making.
Exp Mt Magnet South 100% show
Early exploration
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.
Exp Rebecca 100% show
Early exploration.

Gold discovery.

Historical drilling.
Total Land Package Size (ha): 159,001  
Current Data
Stage Name Owned 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.
Dev Tampia 100% show
700,000 oz at 1.9 gpt

45% IRR

$75 Capex

Production in 2019
Exp Lake Roe 100% show
High grade discovery.

Mine in the making.
Exp Mt Magnet South 100% show
Early exploration
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.
Exp Rebecca 100% show
Early exploration.

Gold discovery.

Historical drilling.
Total Land Package Size (ha): 159,001  

Profitability (by resource)

Proven &
Probable		 02/04/2025
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 14.66M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.99M 0.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 13.20M
Maximum Profit (Gold): $1,381.45M $1,707.55M n/a $326.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,381.45M $1,707.55M n/a $326.11M
Max Profit / Current MCap: 0.741 0.791 n/a 0.050
Max Profit Per Share (Gold): $1.19 $1.47 n/a $0.28
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.19 $1.47 n/a $0.28
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,883.58 $2,180.85 n/a $297.27
FD MCap / Silver Eq.: $21.16 $21.31 n/a $0.15
FD MCap / Per Metal
as % Spot Price:		 66.20% 65.59% n/a -0.60%
Measured &
Indicated		 02/04/2025
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 79.99M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.52M 4.52M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 60.23M
Maximum Profit (Gold): $6,304.42M $7,792.65M n/a $1,488.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,304.42M $7,792.65M n/a $1,488.23M
Max Profit / Current MCap: 3.381 3.609 n/a 0.228
Max Profit Per Share (Gold): $5.41 $6.69 n/a $1.28
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.41 $6.69 n/a $1.28
Total Free Profit Per Share: $2.84 $3.80 n/a $0.97
FD MCap / Gold Eq.: $412.74 $477.87 n/a $65.14
FD MCap / Silver Eq.: $4.64 $4.67 n/a $0.03
FD MCap / Per Metal
as % Spot Price:		 14.51% 14.37% n/a -0.13%

Reserves &
Resources		 02/04/2025
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 106.65M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.42M 5.42M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 72.23M
Maximum Profit (Gold): $7,560.28M $9,344.97M n/a $1,784.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,560.28M $9,344.97M n/a $1,784.69M
Max Profit / Current MCap: 4.054 4.328 n/a 0.274
Max Profit Per Share (Gold): $6.49 $8.02 n/a $1.53
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.49 $8.02 n/a $1.53
Total Free Profit Per Share: $3.91 $5.14 n/a $1.22
FD MCap / Gold Eq.: $344.18 $398.49 n/a $54.32
FD MCap / Silver Eq.: $3.87 $3.89 n/a $0.03
FD MCap / Per Metal
as % Spot Price:		 12.10% 11.99% n/a -0.11%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults