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

Rex Minerals Ltd

www: www.rexminerals.com.au   email: rex@rexminerals.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:RXM AUD
OTCMKTS:RXRLF USD

Description

Rex Minerals Ltd are a gold focused junior, late stage developer with one mine in development in USA and one exploration property. They have approximately 3.2Moz. of gold in the reserves and resources category of which 1.2Moz. are in the measured and indicated category. They have a market capitalisation of ~A$129.59M which is a rise of roughly 35% over the last six months. As of 12/24/2023 they have no debt and ~A$5.99M cash. They have 637M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/24/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $96.23M $129.59M 12/24/2023 $33.36M
Total Assets: $27.20M $26.64M 12/24/2023 $-0.56M
Total Liabilities: $3.40M $3.33M 12/24/2023 $-0.07M
Current Assets: $6.12M $5.99M 12/24/2023 $-0.13M
Current Liabilities: $3.40M $3.33M 12/24/2023 $-0.07M
Total Debt: $0.00M $0.00M 12/24/2023 $0.00M
Cash: $6.12M $5.99M 12/24/2023 $-0.13M
Enterprise Value: $90.11M $123.60M 12/01/1973 $33.49M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 12/24/2023 n/a
Misc 12/24/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 636,987,587 636,987,587 12/24/2023 0
Shares (FD): 707,670,927 707,670,927 12/24/2023 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 n/a 12/24/2023 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
12/24/2023 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
12/24/2023 0
Initial CapEx (Outstanding): n/a n/a 12/24/2023 n/a
Funding Option: n/a n/a 12/24/2023 n/a
Documentation: none FS 12/24/2023 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
0.1
Developer: Likely Path to Production
04/24/2023 0
Cash Flow Multiplier: 5 5 04/23/2023 0.00

Resource Data

GOLD 12/24/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.60M 0.60M 12/24/2023 0.00M
Measured & Indicated: 1.20M 1.20M 12/24/2023 0.00M
Inferred: 2.00M 2.00M 12/24/2023 0.00M
Reserves & Resources: 3.20M 3.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.48M 0.48M 12/24/2023 0.00M
Measured & Indicated: 0.86M 0.86M 12/24/2023 0.00M
Inferred: 0.80M 0.80M 12/24/2023 0.00M
Reserves & Resources: 1.66M 1.66M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/24/2023 $0.00
Extra Operating Cost: n/a n/a 12/24/2023 $0.00
Total: $1,400 $1,400 12/24/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): 0.50 g/t n/a 12/24/2023 n/a
Open Pit (Avg): n/a 0.50 g/t 12/24/2023 0.50 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/24/2023 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 12/24/2023 0.00M
Annual Production: 100,000oz. 100,000oz. 12/24/2023 0oz.
Cash Cost: $900 $900 12/24/2023 $0
Extra Operating Cost: $500 $500 12/24/2023 $0
SILVER 12/24/2023
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 12/24/2023 0.00M
Measured & Indicated: n/a n/a 12/24/2023 0.00M
Inferred: n/a n/a 12/24/2023 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 12/24/2023 0.00M
Measured & Indicated: n/a n/a 12/24/2023 0.00M
Inferred: n/a n/a 12/24/2023 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 12/24/2023 $0.00
Extra Operating Cost: n/a n/a 12/24/2023 $0.00
Total: n/a n/a 12/24/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 12/24/2023 n/a
Open Pit (Avg): n/a n/a 12/24/2023 n/a
Recovery Rate: n/a n/a 12/24/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/24/2023 0.00M
Annual Production: n/a n/a 12/24/2023 n/a
Cash Cost: n/a n/a 12/24/2023 n/a
Extra Operating Cost: n/a n/a 12/24/2023 n/a

Property

Last Analysis Data  (12/24/2023)
Stage Name Owned Au Ag Cu Notes
Exp Hillside 100% show
Copper/gold project.

800,000 oz of AU (.18%), plus copper.
Dev Hog Ranch 100% show
2.2M oz at .4 gpt AU
Total Land Package Size (ha): 2,800  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Hillside 100% show
Copper/gold project.

800,000 oz of AU (.18%), plus copper.
Dev Hog Ranch 100% show
2.2M oz at .4 gpt AU
Total Land Package Size (ha): 2,800  

Profitability (by resource)

Proven &
Probable
12/24/2023
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -3.87M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.48M 0.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.10M
Maximum Profit (Gold): $311.86M $441.98M n/a $130.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $311.86M $441.98M n/a $130.13M
Max Profit / Current MCap: 3.241 3.411 n/a 0.170
Max Profit Per Share (Gold): $0.44 $0.62 n/a $0.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.44 $0.62 n/a $0.18
Total Free Profit Per Share: $0.24 $0.35 n/a $0.11
FD MCap / Gold Eq.: $200.48 $269.98 n/a $69.51
FD MCap / Silver Eq.: $2.36 $3.44 n/a $1.08
FD MCap / Per Metal
as % Spot Price:
9.78% 11.63% n/a 1.85%
Measured &
Indicated
12/24/2023
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -7.74M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.86M 0.86M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -5.57M
Maximum Profit (Gold): $561.34M $795.57M n/a $234.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $561.34M $795.57M n/a $234.23M
Max Profit / Current MCap: 5.833 6.139 n/a 0.306
Max Profit Per Share (Gold): $0.79 $1.12 n/a $0.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.79 $1.12 n/a $0.33
Total Free Profit Per Share: $0.59 $0.85 n/a $0.26
FD MCap / Gold Eq.: $111.38 $149.99 n/a $38.62
FD MCap / Silver Eq.: $1.31 $1.91 n/a $0.60
FD MCap / Per Metal
as % Spot Price:
5.43% 6.46% n/a 1.03%

Reserves &
Resources
12/24/2023
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.): 3.20M 3.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -20.64M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.66M 1.66M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -10.73M
Maximum Profit (Gold): $1,081.10M $1,532.21M n/a $451.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,081.10M $1,532.21M n/a $451.11M
Max Profit / Current MCap: 11.235 11.823 n/a 0.589
Max Profit Per Share (Gold): $1.53 $2.17 n/a $0.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.53 $2.17 n/a $0.64
Total Free Profit Per Share: $1.33 $1.89 n/a $0.56
FD MCap / Gold Eq.: $57.83 $77.88 n/a $20.05
FD MCap / Silver Eq.: $0.68 $0.99 n/a $0.31
FD MCap / Per Metal
as % Spot Price:
2.82% 3.36% n/a 0.53%

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.     ×