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

Genesis Minerals Ltd

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

Symbol Data

Symbol Currency
ASX:GMD AUD

Description

Genesis Minerals Ltd are a gold focused mid-tier producer with one mine in development in Australia and five exploration properties. They have approximately 15Moz. of gold in the reserves and resources category of which 10Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1343.81M which is a rise of roughly 57% over the last twelve months. As of 07/11/2023 they have no debt and ~A$129.85M cash. They have 1,029M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 07/11/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $857.11M $1,343.81M 07/11/2023 $486.70M
Total Assets: $25.28M $25.30M 07/11/2023 $0.02M
Total Liabilities: $6.65M $6.66M 07/11/2023 $0.01M
Current Assets: $99.80M $99.89M 07/11/2023 $0.08M
Current Liabilities: $2.26M $2.26M 07/11/2023 $0.00M
Total Debt: $0.00M $0.00M 07/11/2023 $0.00M
Cash: $99.80M $129.85M 03/08/2024 $30.05M
Enterprise Value: $757.31M $1,213.96M 06/20/2008 $456.65M
Cash Flow: $54.33M $100.91M never $46.59M
Cash Flow Multiple: 15.78 13.32 never -2.46
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 07/11/2023 n/a
Misc 07/11/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,029,000,000 1,029,000,000 07/11/2023 0
Shares (FD): 1,078,000,000 1,078,000,000 07/11/2023 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 01/01/2023 07/11/2023 n/a
Production (Gold Eq Oz.): (guess) 
125,000
(guess) 
140,000
03/08/2024 15,000
Production (Silver Eq Oz.): (guess) 
10,374,303
(guess) 
10,984,178
03/08/2024 609,876
Initial CapEx (Outstanding): n/a n/a 07/11/2023 n/a
Funding Option: n/a n/a 07/11/2023 n/a
Documentation: none PRODUCER 03/31/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
0.15
Producer: Average
07/11/2023 0
Cash Flow Multiplier: 10 10 07/11/2023 0.00

Resource Data

GOLD 07/11/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.90M 3.90M 07/11/2023 0.00M
Measured & Indicated: 10.00M 10.00M 07/11/2023 0.00M
Inferred: 5.00M 5.00M 07/11/2023 0.00M
Reserves & Resources: 15.00M 15.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.32M 3.32M 07/11/2023 0.00M
Measured & Indicated: 7.46M 7.46M 07/11/2023 0.00M
Inferred: 2.13M 2.13M 07/11/2023 0.00M
Reserves & Resources: 9.59M 9.59M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
125,000oz.
(guess) 
140,000oz.
03/08/2024 15,000oz.
Cash Cost: $1,000 $1,100 03/08/2024 $100.00
Extra Operating Cost: $500 $500 07/11/2023 $0.00
Total: $1,500 $1,600 03/08/2024 $100.00
Margin (Free Cash Flow): $435 (22%) $721 (31%) $286.20
G
R
A
D
E
Underground (Avg): 3.00 g/t 5.00 g/t 03/23/2024 2.00 g/t
Open Pit (Avg): n/a 1.50 g/t 03/23/2024 1.50 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/31/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 10.00M 10.00M 07/11/2023 0.00M
Annual Production: 300,000oz. 300,000oz. 07/11/2023 0oz.
Cash Cost: $1,100 $1,200 03/08/2024 $100
Extra Operating Cost: $500 $550 03/08/2024 $50
SILVER 07/11/2023
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 07/11/2023 0.00M
Measured & Indicated: n/a n/a 07/11/2023 0.00M
Inferred: n/a n/a 07/11/2023 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 07/11/2023 0.00M
Measured & Indicated: n/a n/a 07/11/2023 0.00M
Inferred: n/a n/a 07/11/2023 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 07/11/2023 $0.00
Extra Operating Cost: n/a n/a 07/11/2023 $0.00
Total: n/a n/a 07/11/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 07/11/2023 n/a
Open Pit (Avg): n/a n/a 07/11/2023 n/a
Recovery Rate: n/a n/a 07/11/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/11/2023 0.00M
Annual Production: n/a n/a 07/11/2023 n/a
Cash Cost: n/a n/a 07/11/2023 n/a
Extra Operating Cost: n/a n/a 07/11/2023 n/a

Property

Last Analysis Data  (07/11/2023)
Stage Name Owned Au Ag Cu Notes
Exp Admiral 100% show
400,000 oz open pit
Exp Leonora Assets 100% show
Gwalia
Tower Hill
Zoroastrian
Adphodite
Harbor Lights
Exp Orient Well 100% show
Early exploration.
Exp Ulysses 100% show
1.6 million oz deposit (1.8 gpt)

Feasibility underway.
Total Land Package Size (ha): 26,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Mt Morgan 100% show
2 underground mines

1 open pit

3.5 million oz.
Exp Admiral 100% show
400,000 oz open pit
Exp Leonora Assets 100% show
Gwalia
Tower Hill
Zoroastrian
Adphodite
Harbor Lights
Exp Orient Well 100% show
Early exploration.
Exp Redcliffe 100% show
500,000 oz at 1.5 gpt

Drilling
Exp Ulysses 100% show
1.6 million oz deposit (1.8 gpt)

Feasibility underway.
Total Land Package Size (ha): 248,500  

Profitability (by resource)

Proven &
Probable
07/11/2023
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.): 3.90M 3.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -17.69M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.32M 3.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -15.04M
Maximum Profit (Gold): $1,440.70M $2,389.45M n/a $948.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,440.70M $2,389.45M n/a $948.75M
Max Profit / Current MCap: 1.681 1.778 n/a 0.097
Max Profit Per Share (Gold): $1.34 $2.22 n/a $0.88
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.34 $2.22 n/a $0.88
Total Free Profit Per Share: $0.14 $0.34 n/a $0.20
FD MCap / Gold Eq.: $258.56 $405.37 n/a $146.82
FD MCap / Silver Eq.: $3.12 $5.17 n/a $2.05
FD MCap / Per Metal
as % Spot Price:
13.36% 17.47% n/a 4.10%
Measured &
Indicated
07/11/2023
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -45.36M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 7.46M 7.46M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -33.85M
Maximum Profit (Gold): $3,243.42M $5,379.33M n/a $2,135.91M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,243.42M $5,379.33M n/a $2,135.91M
Max Profit / Current MCap: 3.784 4.003 n/a 0.219
Max Profit Per Share (Gold): $3.01 $4.99 n/a $1.98
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.01 $4.99 n/a $1.98
Total Free Profit Per Share: $1.81 $3.12 n/a $1.30
FD MCap / Gold Eq.: $114.85 $180.06 n/a $65.21
FD MCap / Silver Eq.: $1.38 $2.30 n/a $0.91
FD MCap / Per Metal
as % Spot Price:
5.94% 7.76% n/a 1.82%

Reserves &
Resources
07/11/2023
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.): 15.00M 15.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -68.04M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 9.59M 9.59M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -43.49M
Maximum Profit (Gold): $4,166.94M $6,911.03M n/a $2,744.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,166.94M $6,911.03M n/a $2,744.09M
Max Profit / Current MCap: 4.862 5.143 n/a 0.281
Max Profit Per Share (Gold): $3.87 $6.41 n/a $2.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.87 $6.41 n/a $2.55
Total Free Profit Per Share: $2.67 $4.54 n/a $1.87
FD MCap / Gold Eq.: $89.39 $140.16 n/a $50.76
FD MCap / Silver Eq.: $1.08 $1.79 n/a $0.71
FD MCap / Per Metal
as % Spot Price:
4.62% 6.04% n/a 1.42%

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.     ×