Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Namib Minerals

www: www.namibminerals.com   email: IR@namibminerals.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NASDAQ:NAMM USD

Description

Namib Minerals are a gold focused junior, emerging mid-tier producer with one producing mine in Zimbabwe and two mines in development in Zimbabwe. Currently they produce roughly 35koz. of gold per year. They have approximately 4Moz. of gold in the reserves and resources category of which 1.6Moz. are in the measured and indicated category. They have a market capitalisation of ~$113.94M which is a rise of roughly 103% over the last four months. As of 12/19/2025 they have no debt and ~$1M cash. They have 54M shares outstanding and trade on the NASDAQ Stock Exchange.

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

General Details

Financial 12/19/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $56.16M $113.94M 12/19/2025
MCap (OS): $56.16M $113.94M 12/19/2025
Total Assets: $58.00M $58.00M 12/19/2025
Total Liabilities: $211.00M $211.00M 12/19/2025
Current Assets: $1.00M $1.00M 12/19/2025
Current Liabilities: $10.00M $10.00M 12/19/2025
Total Debt: $0.00M $0.00M 12/19/2025
Cash: $1.00M $1.00M 12/19/2025
Debt (Net): $-1.00M $-1.00M
Enterprise Value: $55.16M $112.94M
Cash Flow: $78.18M $96.03M never
Cash Flow Multiple: 0.72 1.19 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/19/2025
Misc 12/19/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 54,000,000 54,000,000 12/19/2025
Shares (FD): 54,000,000 54,000,000 12/19/2025
Insider Ownership: n/a n/a 12/19/2025
Dividend (Annual): n/a n/a 01/22/2026
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 12/19/2025
Production (Gold Eq Oz.): (guess) 
35,000		 (guess) 
35,000		 12/19/2025
Production (Silver Eq Oz.): (guess) 
2,281,528		 (guess) 
2,126,575		 12/19/2025
Development Phase: Producer (Single Mine) Producer (Single Mine) 12/19/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 12/19/2025
Cash Flow Multiple: 3 3 12/19/2025

Resource Data

GOLD 12/19/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.10M 0.10M 12/19/2025
Measured & Indicated: 1.60M 1.60M 12/19/2025
Inferred: 2.40M 2.40M 12/19/2025
Reserves & Resources: 4.00M 4.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.09M 0.09M 12/19/2025
Measured & Indicated: 1.11M 1.11M 12/19/2025
Inferred: 1.02M 1.02M 12/19/2025
Reserves & Resources: 2.13M 2.13M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
35,000oz.		 (guess) 
35,000oz.		 12/19/2025
Cash Cost: $1,300 $1,300 12/19/2025
Extra Operating Cost: $800 $800 12/19/2025
Total: $2,100 $2,100 12/19/2025
Margin (Free Cash Flow): $2,234 (52%) $2,744 (57%)
MCap / Production (AuEq): $1,604.57 $3,255.43
EV / Production (AuEq): $1,576.00 $3,226.86
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 12/19/2025
Open Pit (Avg): n/a n/a 12/19/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/22/2026
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 12/19/2025
Annual Production: 80,000oz. 80,000oz. 12/19/2025
Cash Cost: $1,500 $1,500 12/19/2025
Extra Operating Cost: $800 $800 12/19/2025
SILVER 12/19/2025
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 12/19/2025
Measured & Indicated: n/a n/a 12/19/2025
Inferred: n/a n/a 12/19/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/19/2025
Measured & Indicated: n/a n/a 12/19/2025
Inferred: n/a n/a 12/19/2025
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 12/19/2025
Extra Operating Cost: n/a n/a 12/19/2025
Total: n/a n/a 12/19/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $24.62 $53.58
EV / Production (AgEq): $24.18 $53.11
G
R
A
D
E		 Underground (Avg): n/a n/a 12/19/2025
Open Pit (Avg): n/a n/a 12/19/2025
Recovery Rate: n/a n/a 12/19/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/19/2025
Annual Production: n/a n/a 12/19/2025
Cash Cost: n/a n/a 12/19/2025
Extra Operating Cost: n/a n/a 12/19/2025

Property

Last Analysis Data  (12/19/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod How
100 show
Producing 35K/ year at $1400 AISC
Dev Mazowe
100 n/a
Dev Red Wing
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod How
100 show
Producing 35K/ year at $1400 AISC
Dev Mazowe
100 n/a
Dev Red Wing
100 n/a

Profitability (by resource)

Proven &
Probable		 12/19/2025
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.): 0.10M 0.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.09M 0.09M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $189.86M $233.22M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $189.86M $233.22M n/a
Max Profit / Current MCap: 3.381 2.047 n/a
Max Profit Per Share (Gold): $3.52 $4.32 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.52 $4.32 n/a
Total Free Profit Per Share: $2.48 $2.21 n/a
FD MCap / Gold Eq.: $660.71 $1,340.47 n/a
FD MCap / Silver Eq.: $10.14 $22.06 n/a
FD MCap / Per Metal
as % Spot Price:		 15.25% 27.67% n/a
EV / Gold Eq.: $648.94 $1,328.71 n/a
EV / Silver Eq.: $9.96 $21.87 n/a
EV / Per Metal
as % Spot Price:		 14.97% 27.43% n/a
Measured &
Indicated		 12/19/2025
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.): 1.60M 1.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.11M 1.11M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,468.13M $3,031.82M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,468.13M $3,031.82M n/a
Max Profit / Current MCap: 43.948 26.609 n/a
Max Profit Per Share (Gold): $45.71 $56.14 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $45.71 $56.14 n/a
Total Free Profit Per Share: $44.67 $54.03 n/a
FD MCap / Gold Eq.: $50.82 $103.11 n/a
FD MCap / Silver Eq.: $0.78 $1.70 n/a
FD MCap / Per Metal
as % Spot Price:		 1.17% 2.13% n/a
EV / Gold Eq.: $49.92 $102.21 n/a
EV / Silver Eq.: $0.77 $1.68 n/a
EV / Per Metal
as % Spot Price:		 1.15% 2.11% n/a

Reserves &
Resources		 12/19/2025
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.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.13M 2.13M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,746.40M $5,830.43M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,746.40M $5,830.43M n/a
Max Profit / Current MCap: 84.516 51.171 n/a
Max Profit Per Share (Gold): $87.90 $107.97 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $87.90 $107.97 n/a
Total Free Profit Per Share: $86.86 $105.86 n/a
FD MCap / Gold Eq.: $26.43 $53.62 n/a
FD MCap / Silver Eq.: $0.41 $0.88 n/a
FD MCap / Per Metal
as % Spot Price:		 0.61% 1.11% n/a
EV / Gold Eq.: $25.96 $53.15 n/a
EV / Silver Eq.: $0.40 $0.87 n/a
EV / Per Metal
as % Spot Price:		 0.60% 1.10% 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.     ×