Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Euromax Resources Ltd
www: www.euromaxresources.com     email: mkostovska@euromaxresources.mk

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:EOXFF USD
TSE:EOX CAD

Description

Euromax Resources Ltd are a gold focused junior, late stage development company with one mine in development in Macedonia (FYR) and three exploration properties. They have approximately 2.75Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$19.75M which is a fall of roughly 28% over the last nine months. As of 08/15/2018 they have ~C$13M debt and ~C$0.19M cash. They have 167M shares outstanding and trade on the Toronto 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 08/15/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $27.58M $19.75M 08/15/2018 $-7.84M
Total Assets: $32.73M $31.24M 08/15/2018 $-1.49M
Total Liabilities: $27.27M $26.03M 08/15/2018 $-1.24M
Current Assets: $2.34M $2.23M 08/15/2018 $-0.11M
Current Liabilities: $13.25M $12.64M 08/15/2018 $-0.60M
Total Debt: $14.03M $13.39M 08/15/2018 $-0.64M
Cash: $0.19M $0.19M 08/15/2018 $-0.01M
Enterprise Value: $41.41M $32.95M 01/17/1971 $-8.47M
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: 08/15/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/15/2018 0.00%
Misc 08/15/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 167,000,000 167,000,000 08/15/2018 0
Shares (FD): 295,000,000 295,000,000 08/15/2018 0
Insider Ownership: n/a 25% 08/15/2018 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2021 08/15/2018 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/15/2018 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/15/2018 0
Initial CapEx (Outstanding): $474.00M
1718.45% of Mkt.Cap		 $474.00M
2400.44% of Mkt.Cap 		08/15/2018 $0.00M
Funding Option: n/a (guess)  Debt Financing 08/15/2018 n/a
Documentation: none FS 08/15/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/15/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 08/15/2018 0.00M
Measured & Indicated: 2.50M 2.50M 08/15/2018 0.00M
Inferred: 0.25M 0.25M 08/15/2018 0.00M
Reserves & Resources: 2.75M 2.75M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.70M 1.70M 08/15/2018 0.00M
Measured & Indicated: 2.04M 2.04M 08/15/2018 0.00M
Inferred: 0.11M 0.11M 08/15/2018 0.00M
Reserves & Resources: 2.15M 2.15M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/15/2018 $0.00
Extra Operating Cost: n/a n/a 08/15/2018 $0.00
Average Grade: 0.33 g/t 0.33 g/t 08/15/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/15/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 08/15/2018 0.00M
Annual Production: 70,000oz. 70,000oz. 08/15/2018 0oz.
Cash Cost: $300 $300 08/15/2018 $0
Extra Operating Cost: $300 $300 08/15/2018 $0
SILVER 08/15/2018
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 08/15/2018 0.00M
Measured & Indicated: n/a n/a 08/15/2018 0.00M
Inferred: n/a n/a 08/15/2018 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 08/15/2018 0.00M
Measured & Indicated: n/a n/a 08/15/2018 0.00M
Inferred: n/a n/a 08/15/2018 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 08/15/2018 $0.00
Extra Operating Cost: n/a n/a 08/15/2018 $0.00
Average Grade: n/a n/a 08/15/2018 n/a
Recovery Rate: n/a n/a 08/15/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/15/2018 0.00M
Annual Production: n/a n/a 08/15/2018 n/a
Cash Cost: n/a n/a 08/15/2018 n/a
Extra Operating Cost: n/a n/a 08/15/2018 n/a

Property

Last Analysis Data  (08/15/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Strumitza, Macedonia, Macedonia (FYR) Ilovitza 100% 500 Open Pit show
2.5 million oz gold resource (.33 gpt with nearly 2 billion lbs of copper.

85% recovery rates for gold. It is really a copper mine with a large capex and low IRR (around 15%).

25% of first 500,000 oz go to Royal gold at 25% of the spot price.
Then 12.5 for the LOM.
Exploration Sofia, Bulgaria Breznik 100% n/a n/a n/a
Exploration Sofia, Bulgaria Trun 100% 6,500 Open Pit show
2 million oz open pit at .7 gpt. PEA coming soon.
Exploration Novi Passar, Serbia KMC 100% 6,000 n/a show
Early gold/copper project.
Total Land Package Size (ha): 13,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Strumitza, Macedonia, Macedonia (FYR) Ilovitza 100% 500 Open Pit show
2.5 million oz gold resource (.33 gpt with nearly 2 billion lbs of copper.

85% recovery rates for gold. It is really a copper mine with a large capex and low IRR (around 15%).

25% of first 500,000 oz go to Royal gold at 25% of the spot price.
Then 12.5 for the LOM.
Exploration Sofia, Bulgaria Breznik 100% n/a n/a n/a
Exploration Sofia, Bulgaria Trun 100% 6,500 Open Pit show
2 million oz open pit at .7 gpt. PEA coming soon.
Exploration Novi Passar, Serbia KMC 100% 6,000 n/a show
Early gold/copper project.
Total Land Package Size (ha): 13,000  

Profitability (by resource)

Proven &
Probable		 08/15/2018
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 14.69M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.70M 1.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 12.49M
Maximum Profit (Gold): $680.56M $805.75M n/a $125.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $680.56M $805.75M n/a $125.19M
Max Profit / Current MCap: 24.673 40.805 n/a 16.132
Max Profit Per Share (Gold): $2.31 $2.73 n/a $0.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.31 $2.73 n/a $0.42
Total Free Profit Per Share: $2.19 $2.64 n/a $0.45
FD Mkt. Cap / Gold Eq.: $16.23 $11.62 n/a $-4.61
FD Mkt. Cap / Silver Eq.: $0.20 $0.13 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.38% 0.91% n/a -0.48%
Measured &
Indicated		 08/15/2018
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.37M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.04M 2.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.99M
Maximum Profit (Gold): $816.67M $966.90M n/a $150.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $816.67M $966.90M n/a $150.23M
Max Profit / Current MCap: 29.608 48.966 n/a 19.358
Max Profit Per Share (Gold): $2.77 $3.28 n/a $0.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.77 $3.28 n/a $0.51
Total Free Profit Per Share: $2.65 $3.19 n/a $0.54
FD Mkt. Cap / Gold Eq.: $13.52 $9.68 n/a $-3.84
FD Mkt. Cap / Silver Eq.: $0.17 $0.11 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.15% 0.76% n/a -0.40%

Reserves &
Resources		 08/15/2018
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.): 2.75M 2.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 20.20M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.15M 2.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 15.77M
Maximum Profit (Gold): $859.21M $1,017.26M n/a $158.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $859.21M $1,017.26M n/a $158.05M
Max Profit / Current MCap: 31.150 51.516 n/a 20.366
Max Profit Per Share (Gold): $2.91 $3.45 n/a $0.54
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.91 $3.45 n/a $0.54
Total Free Profit Per Share: $2.79 $3.36 n/a $0.57
FD Mkt. Cap / Gold Eq.: $12.85 $9.20 n/a $-3.65
FD Mkt. Cap / Silver Eq.: $0.16 $0.10 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.10% 0.72% n/a -0.38%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.