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$206.5M which is a rise of roughly 115% over the last seven months. As of 12/24/2023 they have no debt and ~A$5.9M 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 $206.50M 12/24/2023 $110.27M
Total Assets: $27.20M $26.23M 12/24/2023 $-0.97M
Total Liabilities: $3.40M $3.28M 12/24/2023 $-0.12M
Current Assets: $6.12M $5.90M 12/24/2023 $-0.22M
Current Liabilities: $3.40M $3.28M 12/24/2023 $-0.12M
Total Debt: $0.00M $0.00M 12/24/2023 $0.00M
Cash: $6.12M $5.90M 12/24/2023 $-0.22M
Enterprise Value: $90.11M $200.60M 05/10/1976 $110.49M
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 0.38M
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 0.30M
Maximum Profit (Gold): $311.86M $473.18M n/a $161.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $311.86M $473.18M n/a $161.33M
Max Profit / Current MCap: 3.241 2.291 n/a -0.949
Max Profit Per Share (Gold): $0.44 $0.67 n/a $0.23
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.44 $0.67 n/a $0.23
Total Free Profit Per Share: $0.24 $0.22 n/a $-0.02
FD MCap / Gold Eq.: $200.48 $430.21 n/a $229.74
FD MCap / Silver Eq.: $2.36 $5.03 n/a $2.67
FD MCap / Per Metal
as % Spot Price:		 9.78% 18.03% n/a 8.25%
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 0.76M
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 0.55M
Maximum Profit (Gold): $561.34M $851.73M n/a $290.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $561.34M $851.73M n/a $290.39M
Max Profit / Current MCap: 5.833 4.125 n/a -1.709
Max Profit Per Share (Gold): $0.79 $1.20 n/a $0.41
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.79 $1.20 n/a $0.41
Total Free Profit Per Share: $0.59 $0.76 n/a $0.17
FD MCap / Gold Eq.: $111.38 $239.01 n/a $127.63
FD MCap / Silver Eq.: $1.31 $2.79 n/a $1.48
FD MCap / Per Metal
as % Spot Price:		 5.43% 10.02% n/a 4.58%

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 2.03M
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 1.06M
Maximum Profit (Gold): $1,081.10M $1,640.37M n/a $559.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,081.10M $1,640.37M n/a $559.27M
Max Profit / Current MCap: 11.235 7.944 n/a -3.291
Max Profit Per Share (Gold): $1.53 $2.32 n/a $0.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.53 $2.32 n/a $0.79
Total Free Profit Per Share: $1.33 $1.87 n/a $0.55
FD MCap / Gold Eq.: $57.83 $124.10 n/a $66.27
FD MCap / Silver Eq.: $0.68 $1.45 n/a $0.77
FD MCap / Per Metal
as % Spot Price:		 2.82% 5.20% n/a 2.38%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults