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
Calculated using the site's default values.  Re-calculate using:

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$70.37M which is a fall of roughly 29% over the last nine months. As of 12/21/2022 they have no debt and ~A$23.2M cash. They have 593M 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 12/21/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $99.78M $70.37M 12/21/2022
Total Assets: $33.31M $32.22M 12/21/2022
Total Liabilities: $3.33M $3.22M 12/21/2022
Current Assets: $23.99M $23.20M 12/21/2022
Current Liabilities: $3.33M $3.22M 12/21/2022
Total Debt: $0.00M $0.00M 12/21/2022
Cash: $23.99M $23.20M 12/21/2022
Enterprise Value: $75.80M $47.17M 06/30/1971
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/21/2022
Misc 12/21/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 593,000,000 593,000,000 12/21/2022
Shares (FD): 624,000,000 624,000,000 12/21/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 12/21/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/21/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/21/2022
Initial CapEx (Outstanding): n/a n/a 12/21/2022
Funding Option: n/a n/a 12/21/2022
Documentation: none FS 04/23/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 5 04/23/2023

Resource Data

GOLD 12/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.60M 0.60M 12/21/2022
Measured & Indicated: 1.20M 1.20M 12/21/2022
Inferred: 2.00M 2.00M 12/21/2022
Reserves & Resources: 3.20M 3.20M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.48M 0.48M 12/21/2022
Measured & Indicated: 0.86M 0.86M 12/21/2022
Inferred: 0.80M 0.80M 12/21/2022
Reserves & Resources: 1.66M 1.66M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/21/2022
Extra Operating Cost: n/a n/a 12/21/2022
Average Grade: 0.50 g/t 0.50 g/t 12/21/2022
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/23/2023
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 12/21/2022
Annual Production: 100,000oz. 100,000oz. 12/21/2022
Cash Cost: $600 $800 04/23/2023
Extra Operating Cost: $500 $500 12/21/2022
SILVER 12/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/21/2022
Measured & Indicated: n/a n/a 12/21/2022
Inferred: n/a n/a 12/21/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/21/2022
Measured & Indicated: n/a n/a 12/21/2022
Inferred: n/a n/a 12/21/2022
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/21/2022
Extra Operating Cost: n/a n/a 12/21/2022
Average Grade: n/a n/a 12/21/2022
Recovery Rate: n/a n/a 12/21/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/21/2022
Annual Production: n/a n/a 12/21/2022
Cash Cost: n/a n/a 12/21/2022
Extra Operating Cost: n/a n/a 12/21/2022

Property

Last Analysis Data  (12/21/2022)
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
1.4 million oz historical resource
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
1.4 million oz historical resource
Total Land Package Size (ha): 2,800  

Profitability (by resource)

Proven &
Probable		 12/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.60M 0.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.48M 0.48M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $343.01M $299.90M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $343.01M $299.90M n/a
Max Profit / Current MCap: 3.438 4.262 n/a
Max Profit Per Share (Gold): $0.55 $0.48 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.55 $0.48 n/a
Total Free Profit Per Share: $0.31 $0.31 n/a
FD MCap / Gold Eq.: $207.88 $146.60 n/a
FD MCap / Silver Eq.: $2.74 $1.79 n/a
FD MCap / Per Metal
as % Spot Price:		 11.46% 7.62% n/a
Measured &
Indicated		 12/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.20M 1.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.86M 0.86M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $617.41M $539.83M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $617.41M $539.83M n/a
Max Profit / Current MCap: 6.188 7.672 n/a
Max Profit Per Share (Gold): $0.99 $0.87 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.99 $0.87 n/a
Total Free Profit Per Share: $0.75 $0.69 n/a
FD MCap / Gold Eq.: $115.49 $81.44 n/a
FD MCap / Silver Eq.: $1.52 $1.00 n/a
FD MCap / Per Metal
as % Spot Price:		 6.36% 4.23% n/a

Reserves &
Resources		 12/21/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 3.20M 3.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.66M 1.66M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,189.09M $1,039.67M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,189.09M $1,039.67M n/a
Max Profit / Current MCap: 11.917 14.775 n/a
Max Profit Per Share (Gold): $1.91 $1.67 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.91 $1.67 n/a
Total Free Profit Per Share: $1.67 $1.49 n/a
FD MCap / Gold Eq.: $59.97 $42.29 n/a
FD MCap / Silver Eq.: $0.79 $0.52 n/a
FD MCap / Per Metal
as % Spot Price:		 3.30% 2.20% n/a

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.     ×