Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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$95.42M which is a fall of roughly 4% over the last six months. As of 12/21/2022 they have no debt and ~A$23.94M cash. They have 593M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$99.78M
$95.42M
12/21/2022
Total Assets:
$33.31M
$33.24M
12/21/2022
Total Liabilities:
$3.33M
$3.32M
12/21/2022
Current Assets:
$23.99M
$23.94M
12/21/2022
Current Liabilities:
$3.33M
$3.32M
12/21/2022
Total Debt:
$0.00M
$0.00M
12/21/2022
Cash:
$23.99M
$23.94M
12/21/2022
Enterprise Value:
$75.80M
$71.49M
04/07/1972
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:
0.1Developer: Likely Path to Production
0.1Developer: 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
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
12/21/2022 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
$318.48M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$343.01M
$318.48M
n/a
Max Profit / Current MCap:
3.438
3.338
n/a
Max Profit Per Share (Gold):
$0.55
$0.51
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.55
$0.51
n/a
Total Free Profit Per Share:
$0.31
$0.28
n/a
FD MCap / Gold Eq.:
$207.88
$198.80
n/a
FD MCap / Silver Eq.:
$2.74
$2.39
n/a
FD MCap / Per Metal as % Spot Price:
11.46%
10.12%
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
$573.26M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$617.41M
$573.26M
n/a
Max Profit / Current MCap:
6.188
6.008
n/a
Max Profit Per Share (Gold):
$0.99
$0.92
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.99
$0.92
n/a
Total Free Profit Per Share:
$0.75
$0.69
n/a
FD MCap / Gold Eq.:
$115.49
$110.44
n/a
FD MCap / Silver Eq.:
$1.52
$1.33
n/a
FD MCap / Per Metal as % Spot Price:
6.36%
5.62%
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
$1,104.06M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,189.09M
$1,104.06M
n/a
Max Profit / Current MCap:
11.917
11.570
n/a
Max Profit Per Share (Gold):
$1.91
$1.77
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.91
$1.77
n/a
Total Free Profit Per Share:
$1.67
$1.54
n/a
FD MCap / Gold Eq.:
$59.97
$57.35
n/a
FD MCap / Silver Eq.:
$0.79
$0.69
n/a
FD MCap / Per Metal as % Spot Price:
3.30%
2.92%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6663
AUD 0.6649
06/06/2023
Spot Gold:
$1,814.60
$1,963.50
06/06/2023
Spot Silver:
$23.94
$23.57
06/06/2023
Gold:Silver Ratio:
75.80
83.31
06/06/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: