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

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:GMD AUD
OTCMKTS:GSISF USD

Description

Genesis Minerals Ltd are a gold focused mid-tier producer with three exploration properties in Australia. They have approximately 18Moz. of gold in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~A$4003.07M which is a rise of roughly 33% over the last two months. As of 08/21/2025 they have ~A$65M debt and ~A$171.43M cash. They have 1,131M shares outstanding and trade on

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

General Details

Financial 07/18/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $3,005.02M $4,003.07M 07/18/2025 $998.05M
MCap (OS): $2,877.79M $3,833.59M 07/18/2025 $955.80M
Total Assets: $874.05M $879.98M 07/18/2025 $5.93M
Total Liabilities: $170.93M $172.09M 07/18/2025 $1.16M
Current Assets: $176.11M $177.30M 07/18/2025 $1.19M
Current Liabilities: $32.37M $32.59M 07/18/2025 $0.22M
Total Debt: $0.00M $65.18M 08/21/2025 $65.18M
Cash: $176.11M $171.43M 08/21/2025 $-4.67M
Debt (Net): $-176.11M $-106.25M $69.86M
Enterprise Value: $2,828.91M $3,896.82M 06/25/2093 $1,067.91M
Cash Flow: $349.07M $365.54M never $16.47M
Cash Flow Multiple: 8.61 10.95 never 2.34
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/18/2025 n/a
Misc 07/18/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,131,000,000 1,131,000,000 07/18/2025 0
Shares (FD): 1,181,000,000 1,181,000,000 07/18/2025 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
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2023 07/18/2025 n/a
Production (Gold Eq Oz.): (guess) 
235,000		 (guess) 
275,000		 08/21/2025 40,000
Production (Silver Eq Oz.): (guess) 
20,594,360		 (guess) 
23,811,181		 08/21/2025 3,216,821
Development Phase: none Producer (Multiple Mines) 08/21/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 07/16/2024 0
Cash Flow Multiple: 18 18 06/06/2025 0.00

Resource Data

GOLD 07/18/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.90M 3.90M 07/18/2025 0.00M
Measured & Indicated: 12.00M 12.00M 07/18/2025 0.00M
Inferred: 6.00M 6.00M 07/18/2025 0.00M
Reserves & Resources: 18.00M 18.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.32M 3.32M 07/18/2025 0.00M
Measured & Indicated: 8.82M 8.82M 07/18/2025 0.00M
Inferred: 2.55M 2.55M 07/18/2025 0.00M
Reserves & Resources: 11.37M 11.37M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
235,000oz.		 (guess) 
275,000oz.		 08/21/2025 40,000oz.
Cash Cost: $1,200 $1,500 08/21/2025 $300.00
Extra Operating Cost: $650 $700 08/21/2025 $50.00
Total: $1,850 $2,200 08/21/2025 $350.00
Margin (Free Cash Flow): $1,485 (45%) $1,329 (38%) $-156.16
MCap / Production (AuEq): $12,787.31 $14,556.62 $1,769.31
EV / Production (AuEq): $12,037.92 $14,170.26 $2,132.34
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 07/18/2025 n/a
Open Pit (Avg): n/a 1.50 g/t 03/23/2024 1.50 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/21/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 07/18/2025 0.00M
Annual Production: 325,000oz. 325,000oz. 07/18/2025 0oz.
Cash Cost: $1,250 $1,600 08/21/2025 $350
Extra Operating Cost: $700 $750 08/21/2025 $50
SILVER 07/18/2025
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 07/18/2025 0.00M
Measured & Indicated: n/a n/a 07/18/2025 0.00M
Inferred: n/a n/a 07/18/2025 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 07/18/2025 0.00M
Measured & Indicated: n/a n/a 07/18/2025 0.00M
Inferred: n/a n/a 07/18/2025 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 07/18/2025 $0.00
Extra Operating Cost: n/a n/a 07/18/2025 $0.00
Total: n/a n/a 07/18/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $145.91 $168.12 $22.20
EV / Production (AgEq): $137.36 $163.66 $26.29
G
R
A
D
E		 Underground (Avg): n/a n/a 07/18/2025 n/a
Open Pit (Avg): n/a n/a 07/11/2023 n/a
Recovery Rate: n/a n/a 07/18/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/18/2025 0.00M
Annual Production: n/a n/a 07/18/2025 n/a
Cash Cost: n/a n/a 07/18/2025 n/a
Extra Operating Cost: n/a n/a 07/18/2025 n/a

Property

Last Analysis Data  (07/18/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Laverton - Redcliffe
100 show
500,000 oz at 1.5 gpt

Drilling

Size: 125,000 ha
Exp Leonora Assets
100 show
Gwalia
Tower Hill
Zoroastrian
Adphodite
Harbor Lights
Exp Ulysses
100 show
1.6 million oz deposit (1.8 gpt)

Feasibility underway.

Size: 1,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Laverton - Redcliffe
100 show
500,000 oz at 1.5 gpt

Drilling

Size: 125,000 ha
Exp Leonora Assets
100 show
Gwalia
Tower Hill
Zoroastrian
Adphodite
Harbor Lights
Exp Ulysses
100 show
1.6 million oz deposit (1.8 gpt)

Feasibility underway.

Size: 1,500 ha

Profitability (by resource)

Proven &
Probable		 07/18/2025
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.): 3.90M 3.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.09M
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 -3.48M
Maximum Profit (Gold): $4,924.13M $4,406.46M n/a $-517.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,924.13M $4,406.46M n/a $-517.67M
Max Profit / Current MCap: 1.639 1.101 n/a -0.538
Max Profit Per Share (Gold): $4.17 $3.73 n/a $-0.44
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.17 $3.73 n/a $-0.44
Total Free Profit Per Share: $0.24 $0.00 n/a $-0.24
FD MCap / Gold Eq.: $906.49 $1,207.56 n/a $301.07
FD MCap / Silver Eq.: $10.34 $13.95 n/a $3.60
FD MCap / Per Metal
as % Spot Price:		 27.18% 34.22% n/a 7.04%
EV / Gold Eq.: $853.37 $1,175.51 n/a $322.14
EV / Silver Eq.: $9.74 $13.58 n/a $3.84
EV / Per Metal
as % Spot Price:		 25.59% 33.31% n/a 7.72%
Measured &
Indicated		 07/18/2025
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 -12.59M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.82M 8.82M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -9.26M
Maximum Profit (Gold): $13,105.77M $11,727.97M n/a $-1,377.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,105.77M $11,727.97M n/a $-1,377.80M
Max Profit / Current MCap: 4.361 2.930 n/a -1.432
Max Profit Per Share (Gold): $11.10 $9.93 n/a $-1.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.10 $9.93 n/a $-1.17
Total Free Profit Per Share: $7.17 $4.73 n/a $-2.44
FD MCap / Gold Eq.: $340.59 $453.71 n/a $113.12
FD MCap / Silver Eq.: $3.89 $5.24 n/a $1.35
FD MCap / Per Metal
as % Spot Price:		 10.21% 12.86% n/a 2.64%
EV / Gold Eq.: $320.63 $441.67 n/a $121.04
EV / Silver Eq.: $3.66 $5.10 n/a $1.44
EV / Per Metal
as % Spot Price:		 9.61% 12.51% n/a 2.90%

Reserves &
Resources		 07/18/2025
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.): 18.00M 18.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -18.89M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 11.37M 11.37M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -11.94M
Maximum Profit (Gold): $16,893.57M $15,117.56M n/a $-1,776.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16,893.57M $15,117.56M n/a $-1,776.01M
Max Profit / Current MCap: 5.622 3.776 n/a -1.845
Max Profit Per Share (Gold): $14.30 $12.80 n/a $-1.50
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.30 $12.80 n/a $-1.50
Total Free Profit Per Share: $10.37 $7.60 n/a $-2.77
FD MCap / Gold Eq.: $264.22 $351.98 n/a $87.76
FD MCap / Silver Eq.: $3.02 $4.07 n/a $1.05
FD MCap / Per Metal
as % Spot Price:		 7.92% 9.97% n/a 2.05%
EV / Gold Eq.: $248.74 $342.64 n/a $93.90
EV / Silver Eq.: $2.84 $3.96 n/a $1.12
EV / Per Metal
as % Spot Price:		 7.46% 9.71% n/a 2.25%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults