Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Click for TradingView chart
Symbol Data
Symbol
Currency
ASX:VAU
AUD
OTCMKTS:REDLF
USD
Description
Vault Minerals are a gold focused mid-tier producer with one producing mine in Australia, four mines in development in Australia and Canada and one exploration property. Currently they produce roughly 400koz. of gold per year. They have approximately 12Moz. of gold in the reserves and resources category of which 8Moz. are in the measured and indicated category. They have a market capitalisation of ~A$3499.3M which is a rise of roughly 77% over the last four months. As of 06/13/2025 they have no debt and ~A$404.56M cash. They have 6,802M shares outstanding and trade on
Quick Links
Login to access
General Details
Financial
06/13/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$1,975.32M
$3,499.30M
06/13/2025
$1,523.98M
MCap (OS):
$1,946.70M
$3,448.60M
06/13/2025
$1,501.90M
Total Assets:
$373.61M
$374.09M
06/13/2025
$0.48M
Total Liabilities:
$255.12M
$255.44M
06/13/2025
$0.33M
Current Assets:
$404.04M
$404.56M
06/13/2025
$0.52M
Current Liabilities:
$71.87M
$71.97M
06/13/2025
$0.09M
Total Debt:
$0.00M
$0.00M
06/13/2025
$0.00M
Cash:
$404.04M
$404.56M
06/13/2025
$0.52M
Debt (Net):
$-404.04M
$-404.56M
$-0.52M
Enterprise Value:
$1,571.28M
$3,094.74M
01/25/2068
$1,523.46M
Cash Flow:
$523.80M
$852.60M
never
$328.80M
Cash Flow Multiple:
3.77
4.10
never
0.33
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
06/13/2025
n/a
Misc
06/13/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
6,802,000,000
6,802,000,000
06/13/2025
0
Shares (FD):
6,902,000,000
6,902,000,000
06/13/2025
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Group:
Producer
Producer
never
n/a
Production ETA:
n/a
06/01/2022
06/13/2025
n/a
Production (Gold Eq Oz.):
(guess) 400,000
(guess) 400,000
06/13/2025
0
Production (Silver Eq Oz.) :
(guess) 37,590,959
(guess) 33,123,288
06/13/2025
-4,467,672
Development Phase:
none
Producer (Multiple Mines)
09/01/2025
n/a
Optionality Play:
none
No
F U T U R E
% of Spot:
20Producer: Growth Potential
20Producer: Growth Potential
09/01/2023
0
Cash Flow Multiple:
15
15
10/11/2024
0.00
Resource Data
GOLD
06/13/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
4.00M
4.00M
06/13/2025
0.00M
Measured & Indicated:
8.00M
8.00M
06/13/2025
0.00M
Inferred:
4.00M
4.00M
06/13/2025
0.00M
Reserves & Resources:
12.00M
12.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
3.40M
3.40M
06/13/2025
0.00M
Measured & Indicated:
6.12M
6.12M
06/13/2025
0.00M
Inferred:
1.70M
1.70M
06/13/2025
0.00M
Reserves & Resources:
7.82M
7.82M
never
0.00M
C U R R E N T
Annual Production:
(guess) 400,000oz.
(guess) 400,000oz.
06/13/2025
0oz.
Cash Cost:
$1,450
$1,450
06/13/2025
$0.00
Extra Operating Cost:
$650
$650
06/13/2025
$0.00
Total:
$2,100
$2,100
06/13/2025
$0.00
Margin (Free Cash Flow):
$1,310 (38%)
$2,132 (50%)
$822.00
MCap / Production (AuEq):
$4,938.29
$8,748.25
$3,809.95
EV / Production (AuEq):
$3,928.19
$7,736.84
$3,808.65
G R A D E
Underground (Avg):
4.00 g/t
4.00 g/t
06/13/2025
n/a
Open Pit (Avg):
n/a
1.20 g/t
03/24/2024
1.20 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
09/01/2025
0.00%
F U T U R E
Proven & Probable:
8.00M
8.00M
06/13/2025
0.00M
Annual Production:
500,000oz.
500,000oz.
06/13/2025
0oz.
Cash Cost:
$1,550
$1,550
06/13/2025
$0
Extra Operating Cost:
$700
$700
06/13/2025
$0
SILVER
06/13/2025 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
06/13/2025
0.00M
Measured & Indicated:
n/a
n/a
06/13/2025
0.00M
Inferred:
n/a
n/a
06/13/2025
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
06/13/2025
0.00M
Measured & Indicated:
n/a
n/a
06/13/2025
0.00M
Inferred:
n/a
n/a
06/13/2025
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
06/13/2025
$0.00
Extra Operating Cost:
n/a
n/a
06/13/2025
$0.00
Total:
n/a
n/a
06/13/2025
$0.00
Margin (Free Cash Flow):
n/a
$0.00
MCap / Production (AgEq):
$52.55
$105.64
$53.10
EV / Production (AgEq):
$41.80
$93.43
$51.63
G R A D E
Underground (Avg):
n/a
n/a
06/13/2025
n/a
Open Pit (Avg):
n/a
n/a
09/01/2023
n/a
Recovery Rate:
n/a
n/a
06/13/2025
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
06/13/2025
0.00M
Annual Production:
n/a
n/a
06/13/2025
n/a
Cash Cost:
n/a
n/a
06/13/2025
n/a
Extra Operating Cost:
n/a
n/a
06/13/2025
n/a
Property
Last Analysis Data (06/13/2025)
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Prod
Mount Monger
Kalgoorlie
100
n/a
show
3.2 million oz deposit
135,000 oz of production
$1050 all-in costs.
2 mills
Dev
Darlot
Western Australia
100 (guess)
Both
show
1.2 million oz at 3.4 gpt
65,000 oz a year. Size: 14,000 ha
Dev
Deflector
Western Australia
100 (guess)
Both
show
600,000 oz high grade deposit.
Production in 2016.
70,000 oz.
$550 per cash costs.
Dev
King of the Hills
Western Australia
100 (guess)
Both
show
4.5 million oz.
Under construction.
150,000 oz a year. Size: 11,000 ha
Exp
Rothsay
Western Australia
100 (guess)
Both
show
450,000 oz at 7 gpt
DFS completed.
Need permitting and financing. Size: 5,000 ha
Dev
Sugar Zone
Ontario
100
Open Pit
show
1.5 million oz high-grade open pit (8 gpt).
Production in 2027? Currently permitting
7 zones to explore.
Acquired from Harte Gold. Size: 29,000 ha
Current Data
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Prod
Mount Monger
Kalgoorlie
100
n/a
show
3.2 million oz deposit
135,000 oz of production
$1050 all-in costs.
2 mills
Dev
Darlot
Western Australia
100 (guess)
Both
show
1.2 million oz at 3.4 gpt
65,000 oz a year. Size: 14,000 ha
Dev
Deflector
Western Australia
100 (guess)
Both
show
600,000 oz high grade deposit.
Production in 2016.
70,000 oz.
$550 per cash costs.
Dev
King of the Hills
Western Australia
100 (guess)
Both
show
4.5 million oz.
Under construction.
150,000 oz a year. Size: 11,000 ha
Exp
Rothsay
Western Australia
100 (guess)
Both
show
450,000 oz at 7 gpt
DFS completed.
Need permitting and financing. Size: 5,000 ha
Dev
Sugar Zone
Ontario
100
Open Pit
show
1.5 million oz high-grade open pit (8 gpt).
Production in 2027? Currently permitting
7 zones to explore.
Acquired from Harte Gold. Size: 29,000 ha
Profitability (by resource)
Proven & Probable
06/13/2025 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.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-44.68M
P L A U S I B L E
Gold Eq. Oz.:
3.40M
3.40M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-37.98M
Maximum Profit (Gold):
$4,452.30M
$7,247.10M
n/a
$2,794.80M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,452.30M
$7,247.10M
n/a
$2,794.80M
Max Profit / Current MCap:
2.254
2.071
n/a
-0.183
Max Profit Per Share (Gold):
$0.65
$1.05
n/a
$0.40
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.65
$1.05
n/a
$0.40
Total Free Profit Per Share:
$0.20
$0.27
n/a
$0.06
FD MCap / Gold Eq.:
$580.98
$1,029.21
n/a
$448.23
FD MCap / Silver Eq.:
$6.18
$12.43
n/a
$6.25
FD MCap / Per Metal as % Spot Price:
17.04%
24.32%
n/a
7.28%
EV / Gold Eq.:
$462.14
$910.22
n/a
$448.08
EV / Silver Eq.:
$4.92
$10.99
n/a
$6.07
EV / Per Metal as % Spot Price:
13.55%
21.51%
n/a
7.96%
Measured & Indicated
06/13/2025 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.):
8.00M
8.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-89.35M
P L A U S I B L E
Gold Eq. Oz.:
6.12M
6.12M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-68.36M
Maximum Profit (Gold):
$8,014.14M
$13,044.78M
n/a
$5,030.64M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$8,014.14M
$13,044.78M
n/a
$5,030.64M
Max Profit / Current MCap:
4.057
3.728
n/a
-0.329
Max Profit Per Share (Gold):
$1.16
$1.89
n/a
$0.73
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.16
$1.89
n/a
$0.73
Total Free Profit Per Share:
$0.72
$1.11
n/a
$0.39
FD MCap / Gold Eq.:
$322.76
$571.78
n/a
$249.02
FD MCap / Silver Eq.:
$3.43
$6.90
n/a
$3.47
FD MCap / Per Metal as % Spot Price:
9.47%
13.51%
n/a
4.05%
EV / Gold Eq.:
$256.74
$505.68
n/a
$248.93
EV / Silver Eq.:
$2.73
$6.11
n/a
$3.37
EV / Per Metal as % Spot Price:
7.53%
11.95%
n/a
4.42%
Reserves & Resources
06/13/2025 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.):
12.00M
12.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-134.03M
P L A U S I B L E
Gold Eq. Oz.:
7.82M
7.82M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-87.34M
Maximum Profit (Gold):
$10,240.29M
$16,668.33M
n/a
$6,428.04M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$10,240.29M
$16,668.33M
n/a
$6,428.04M
Max Profit / Current MCap:
5.184
4.763
n/a
-0.421
Max Profit Per Share (Gold):
$1.48
$2.42
n/a
$0.93
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.48
$2.42
n/a
$0.93
Total Free Profit Per Share:
$1.04
$1.63
n/a
$0.59
FD MCap / Gold Eq.:
$252.60
$447.48
n/a
$194.88
FD MCap / Silver Eq.:
$2.69
$5.40
n/a
$2.72
FD MCap / Per Metal as % Spot Price:
7.41%
10.57%
n/a
3.17%
EV / Gold Eq.:
$200.93
$395.75
n/a
$194.82
EV / Silver Eq.:
$2.14
$4.78
n/a
$2.64
EV / Per Metal as % Spot Price:
5.89%
9.35%
n/a
3.46%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/13/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6475
AUD 0.6483
10/18/2025
Spot Gold:
$3,409.50
$4,231.50
10/18/2025
$822.00
Spot Silver:
$36.28
$51.10
10/18/2025
$14.82
Gold:Silver Ratio:
93.98
82.81
10/18/2025
-11.17
Spot Gold (Future):
$5,000.00
$5,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
50.00
50.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow