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

Vault Minerals

www: vaultminerals.com   email: info@vaultminerals.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:VAU AUD
OTCMKTS:REDLF USD

Description

Vault Minerals are a gold focused mid-tier producer with one producing mine in Australia, four mines in development in Australia and Canada and one exploration property. Currently they produce roughly 350koz. 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 ~A$3103.14M which is a rise of roughly 57% over the last five months. As of 06/13/2025 they have no debt and ~A$462.73M cash. They have 6,802M shares outstanding and trade on

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

General Details

Financial 06/13/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,975.32M $3,103.14M 06/13/2025 $1,127.82M
MCap (OS): $1,946.70M $3,058.18M 06/13/2025 $1,111.48M
Total Assets: $373.61M $378.71M 06/13/2025 $5.11M
Total Liabilities: $255.12M $258.60M 06/13/2025 $3.49M
Current Assets: $404.04M $462.73M 10/24/2025 $58.69M
Current Liabilities: $71.87M $72.85M 06/13/2025 $0.98M
Total Debt: $0.00M $0.00M 06/13/2025 $0.00M
Cash: $404.04M $462.73M 10/24/2025 $58.69M
Debt (Net): $-404.04M $-462.73M $-58.69M
Enterprise Value: $1,571.28M $2,640.41M 09/02/2053 $1,069.13M
Cash Flow: $523.80M $522.46M never $-1.34M
Cash Flow Multiple: 3.77 5.94 never 2.17
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 06/13/2025 n/a
Misc 06/13/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 6,802,000,000 6,802,000,000 06/13/2025 0
Shares (FD): 6,902,000,000 6,902,000,000 06/13/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a 10/24/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 06/01/2022 06/13/2025 n/a
Production (Gold Eq Oz.): (guess) 
400,000		 (guess) 
350,000		 10/24/2025 -50,000
Production (Silver Eq Oz.): (guess) 
37,590,959		 (guess) 
29,930,920		 10/24/2025 -7,660,039
Development Phase: none Producer (Single Mine) 10/24/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 09/01/2023 0
Cash Flow Multiple: 15 18 10/24/2025 3.00

Resource Data

GOLD 06/13/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 4.00M 4.00M 06/13/2025 0.00M
Measured & Indicated: 8.00M 8.00M 06/13/2025 0.00M
Inferred: 4.00M 4.00M 06/13/2025 0.00M
Reserves & Resources: 12.00M 12.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.40M 3.40M 06/13/2025 0.00M
Measured & Indicated: 6.12M 6.12M 06/13/2025 0.00M
Inferred: 1.70M 1.70M 06/13/2025 0.00M
Reserves & Resources: 7.82M 7.82M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
400,000oz.		 (guess) 
350,000oz.		 10/24/2025 -50,000oz.
Cash Cost: $1,450 $1,650 10/24/2025 $200.00
Extra Operating Cost: $650 $750 10/24/2025 $100.00
Total: $2,100 $2,400 10/24/2025 $300.00
Margin (Free Cash Flow): $1,310 (38%) $1,493 (38%) $183.23
MCap / Production (AuEq): $4,938.29 $8,866.10 $3,927.81
EV / Production (AuEq): $3,928.19 $7,544.02 $3,615.83
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 06/13/2025 n/a
Open Pit (Avg): n/a 1.20 g/t 03/24/2024 1.20 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 10/24/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 8.00M 8.00M 06/13/2025 0.00M
Annual Production: 500,000oz. 500,000oz. 06/13/2025 0oz.
Cash Cost: $1,550 $1,650 10/24/2025 $100
Extra Operating Cost: $700 $750 10/24/2025 $50
SILVER 06/13/2025
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 06/13/2025 0.00M
Measured & Indicated: n/a n/a 06/13/2025 0.00M
Inferred: n/a n/a 06/13/2025 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 06/13/2025 0.00M
Measured & Indicated: n/a n/a 06/13/2025 0.00M
Inferred: n/a n/a 06/13/2025 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 06/13/2025 $0.00
Extra Operating Cost: n/a n/a 06/13/2025 $0.00
Total: n/a n/a 06/13/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $52.55 $103.68 $51.13
EV / Production (AgEq): $41.80 $88.22 $46.42
G
R
A
D
E		 Underground (Avg): n/a n/a 06/13/2025 n/a
Open Pit (Avg): n/a n/a 09/01/2023 n/a
Recovery Rate: n/a n/a 06/13/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/13/2025 0.00M
Annual Production: n/a n/a 06/13/2025 n/a
Cash Cost: n/a n/a 06/13/2025 n/a
Extra Operating Cost: n/a n/a 06/13/2025 n/a

Property

Last Analysis Data  (06/13/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Mount Monger
100 show
3.2 million oz deposit

135,000 oz of production

$1050 all-in costs.

2 mills
Dev Darlot
100 show
1.2 million oz at 3.4 gpt

65,000 oz a year.

Size: 14,000 ha
Dev Deflector
100 show
600,000 oz high grade deposit.

Production in 2016.

70,000 oz.

$550 per cash costs.
Dev King of the Hills
100 show
4.5 million oz.

Under construction.

150,000 oz a year.

Size: 11,000 ha
Exp Rothsay
100 show
450,000 oz at 7 gpt

DFS completed.

Need permitting and financing.

Size: 5,000 ha
Dev Sugar Zone
100 show
1.5 million oz high-grade open pit (8 gpt).

Production in 2027? Currently permitting

7 zones to explore.

Acquired from Harte Gold.

Size: 29,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Mount Monger
100 show
3.2 million oz deposit

135,000 oz of production

$1050 all-in costs.

2 mills
Dev Darlot
100 show
1.2 million oz at 3.4 gpt

65,000 oz a year.

Size: 14,000 ha
Dev Deflector
100 show
600,000 oz high grade deposit.

Production in 2016.

70,000 oz.

$550 per cash costs.
Dev King of the Hills
100 show
4.5 million oz.

Under construction.

150,000 oz a year.

Size: 11,000 ha
Exp Rothsay
100 show
450,000 oz at 7 gpt

DFS completed.

Need permitting and financing.

Size: 5,000 ha
Dev Sugar Zone
100 show
1.5 million oz high-grade open pit (8 gpt).

Production in 2027? Currently permitting

7 zones to explore.

Acquired from Harte Gold.

Size: 29,000 ha

Profitability (by resource)

Proven &
Probable		 06/13/2025
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -33.84M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.40M 3.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -28.77M
Maximum Profit (Gold): $4,452.30M $5,075.28M n/a $622.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,452.30M $5,075.28M n/a $622.98M
Max Profit / Current MCap: 2.254 1.636 n/a -0.618
Max Profit Per Share (Gold): $0.65 $0.74 n/a $0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.65 $0.74 n/a $0.09
Total Free Profit Per Share: $0.20 $0.05 n/a $-0.15
FD MCap / Gold Eq.: $580.98 $912.69 n/a $331.71
FD MCap / Silver Eq.: $6.18 $10.67 n/a $4.49
FD MCap / Per Metal
as % Spot Price:		 17.04% 23.45% n/a 6.41%
EV / Gold Eq.: $462.14 $776.59 n/a $314.45
EV / Silver Eq.: $4.92 $9.08 n/a $4.16
EV / Per Metal
as % Spot Price:		 13.55% 19.95% n/a 6.40%
Measured &
Indicated		 06/13/2025
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 -67.68M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.12M 6.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -51.78M
Maximum Profit (Gold): $8,014.14M $9,135.51M n/a $1,121.37M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8,014.14M $9,135.51M n/a $1,121.37M
Max Profit / Current MCap: 4.057 2.944 n/a -1.113
Max Profit Per Share (Gold): $1.16 $1.32 n/a $0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.16 $1.32 n/a $0.16
Total Free Profit Per Share: $0.72 $0.64 n/a $-0.08
FD MCap / Gold Eq.: $322.76 $507.05 n/a $184.28
FD MCap / Silver Eq.: $3.43 $5.93 n/a $2.49
FD MCap / Per Metal
as % Spot Price:		 9.47% 13.03% n/a 3.56%
EV / Gold Eq.: $256.74 $431.44 n/a $174.69
EV / Silver Eq.: $2.73 $5.05 n/a $2.31
EV / Per Metal
as % Spot Price:		 7.53% 11.08% n/a 3.55%

Reserves &
Resources		 06/13/2025
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 -101.53M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.82M 7.82M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -66.16M
Maximum Profit (Gold): $10,240.29M $11,673.15M n/a $1,432.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10,240.29M $11,673.15M n/a $1,432.86M
Max Profit / Current MCap: 5.184 3.762 n/a -1.422
Max Profit Per Share (Gold): $1.48 $1.69 n/a $0.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.48 $1.69 n/a $0.21
Total Free Profit Per Share: $1.04 $1.01 n/a $-0.04
FD MCap / Gold Eq.: $252.60 $396.82 n/a $144.22
FD MCap / Silver Eq.: $2.69 $4.64 n/a $1.95
FD MCap / Per Metal
as % Spot Price:		 7.41% 10.19% n/a 2.79%
EV / Gold Eq.: $200.93 $337.65 n/a $136.72
EV / Silver Eq.: $2.14 $3.95 n/a $1.81
EV / Per Metal
as % Spot Price:		 5.89% 8.67% n/a 2.78%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults