Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 development company 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$99.11M which is a fall of roughly 3% over the last eight months. As of 12/22/2021 they have ~A$3M debt and ~A$38.37M cash. They have 589M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$101.77M
$99.11M
12/22/2021
$-2.66M
Total Assets:
$49.96M
$49.73M
12/22/2021
$-0.23M
Total Liabilities:
$3.57M
$3.55M
12/22/2021
$-0.02M
Current Assets:
$38.54M
$38.37M
12/22/2021
$-0.17M
Current Liabilities:
$3.57M
$3.55M
12/22/2021
$-0.02M
Total Debt:
$3.14M
$3.13M
12/22/2021
$-0.01M
Cash:
$38.54M
$38.37M
12/22/2021
$-0.17M
Enterprise Value:
$66.37M
$63.87M
01/10/1972
$-2.50M
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:
12/22/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/22/2021
0.00%
Misc
12/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
589,000,000
589,000,000
12/22/2021
0
Shares (FD):
620,000,000
620,000,000
12/22/2021
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/22/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/22/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/22/2021
0
Initial CapEx (Outstanding):
n/a
n/a
12/22/2021
n/a
Funding Option:
n/a
n/a
12/22/2021
n/a
Documentation:
none
FS
12/22/2021
n/a
Value Adjustment:
-20%
-20%
never
0%
Resource Data
GOLD
12/22/2021 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
12/22/2021
0.00M
Measured & Indicated:
1.20M
1.20M
12/22/2021
0.00M
Inferred:
2.00M
2.00M
12/22/2021
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
12/22/2021
0.00M
Measured & Indicated:
0.86M
0.86M
12/22/2021
0.00M
Inferred:
0.80M
0.80M
12/22/2021
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
12/22/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/22/2021
$0.00
Average Grade:
0.50 g/t
0.50 g/t
12/22/2021
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
12/22/2021
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
12/22/2021
0.00M
Annual Production:
75,000oz.
75,000oz.
12/22/2021
0oz.
Cash Cost:
$850
$850
12/22/2021
$0
Extra Operating Cost:
$450
$450
12/22/2021
$0
SILVER
12/22/2021 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
12/22/2021
0.00M
Measured & Indicated:
n/a
n/a
12/22/2021
0.00M
Inferred:
n/a
n/a
12/22/2021
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
12/22/2021
0.00M
Measured & Indicated:
n/a
n/a
12/22/2021
0.00M
Inferred:
n/a
n/a
12/22/2021
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
12/22/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/22/2021
$0.00
Average Grade:
n/a
n/a
12/22/2021
n/a
Recovery Rate:
n/a
n/a
12/22/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/22/2021
0.00M
Annual Production:
n/a
n/a
12/22/2021
n/a
Cash Cost:
n/a
n/a
12/22/2021
n/a
Extra Operating Cost:
n/a
n/a
12/22/2021
n/a
Property
Last Analysis Data (12/22/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
South Australia , Australia
Hillside
100% (guess)
n/a
n/a
show
Copper/gold project.
800,000 oz of AU (.18%), plus copper.
Development
Nevada , USA
Hog Ranch
100% (guess)
2,800
Open Pit
show
1.4 million oz historical resource
Total Land Package Size (ha):
2,800
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
South Australia , Australia
Hillside
100% (guess)
n/a
n/a
show
Copper/gold project.
800,000 oz of AU (.18%), plus copper.
Development
Nevada , USA
Hog Ranch
100% (guess)
2,800
Open Pit
show
1.4 million oz historical resource
Total Land Package Size (ha):
2,800
Profitability (by resource)
Proven & Probable
12/22/2021 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
3.64M
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
2.91M
Maximum Profit (Gold):
$135.42M
$144.61M
n/a
$9.19M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$135.42M
$144.61M
n/a
$9.19M
Max Profit / Current MCap:
1.331
1.459
n/a
0.129
Max Profit Per Share (Gold):
$0.22
$0.23
n/a
$0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.22
$0.23
n/a
$0.01
Total Free Profit Per Share:
$0.00
$0.01
n/a
$0.01
FD Mkt. Cap / Gold Eq.:
$212.03
$206.48
n/a
$-5.55
FD Mkt. Cap / Silver Eq.:
$2.68
$2.42
n/a
$-0.26
FD Mkt. Cap / Per Metal as % Spot Price:
11.75%
11.23%
n/a
-0.52%
Measured & Indicated
12/22/2021 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
7.28M
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
5.24M
Maximum Profit (Gold):
$243.76M
$260.31M
n/a
$16.55M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$243.76M
$260.31M
n/a
$16.55M
Max Profit / Current MCap:
2.395
2.626
n/a
0.231
Max Profit Per Share (Gold):
$0.39
$0.42
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.39
$0.42
n/a
$0.03
Total Free Profit Per Share:
$0.16
$0.19
n/a
$0.03
FD Mkt. Cap / Gold Eq.:
$117.79
$114.71
n/a
$-3.08
FD Mkt. Cap / Silver Eq.:
$1.49
$1.35
n/a
$-0.14
FD Mkt. Cap / Per Metal as % Spot Price:
6.53%
6.24%
n/a
-0.29%
Reserves & Resources
12/22/2021 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
19.41M
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
10.10M
Maximum Profit (Gold):
$469.46M
$501.33M
n/a
$31.87M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$469.46M
$501.33M
n/a
$31.87M
Max Profit / Current MCap:
4.613
5.058
n/a
0.446
Max Profit Per Share (Gold):
$0.76
$0.81
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.76
$0.81
n/a
$0.05
Total Free Profit Per Share:
$0.53
$0.58
n/a
$0.06
FD Mkt. Cap / Gold Eq.:
$61.16
$59.56
n/a
$-1.60
FD Mkt. Cap / Silver Eq.:
$0.77
$0.70
n/a
$-0.07
FD Mkt. Cap / Per Metal as % Spot Price:
3.39%
3.24%
n/a
-0.15%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7137
AUD 0.7105
08/13/2022
Spot Gold:
$1,803.80
$1,838.00
08/13/2022
$34.20
Spot Silver:
$22.78
$21.56
08/13/2022
$-1.22
Gold:Silver Ratio:
79.18
85.25
08/13/2022
6.07
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: