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

Ramelius Resources Ltd

www: www.rameliusresources.com.au   email: info@rameliusresources.com.au
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:RMS AUD
OTCMKTS:RMLRF USD

Description

Ramelius Resources Ltd are a gold focused major with two producing mines in Australia, one mine in development in Australia and exploration properties. Currently they produce roughly 250koz. 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 ~$6200.13M which is a rise of roughly 27% over the last four months. As of 08/18/2025 they have no debt and ~$511M cash. They have 1,912M shares outstanding and trade on

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

General Details

Financial 08/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $4,884.77M $6,200.13M 08/18/2025
MCap (OS): $3,491.53M $4,431.73M 08/18/2025
Total Assets: $650.00M $650.00M 08/18/2025
Total Liabilities: $158.00M $158.00M 08/18/2025
Current Assets: $525.00M $525.00M 08/18/2025
Current Liabilities: $87.00M $87.00M 08/18/2025
Total Debt: $0.00M $0.00M 08/18/2025
Cash: $511.00M $511.00M 08/18/2025
Debt (Net): $-511.00M $-511.00M
Enterprise Value: $4,373.77M $5,689.13M 04/13/2150
Cash Flow: $438.24M $587.94M never
Cash Flow Multiple: 11.15 10.55 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 08/18/2025
Misc 08/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,912,035,335 1,912,035,335 08/18/2025
Shares (FD): 2,675,000,000 2,675,000,000 08/18/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a 11/16/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 08/18/2025
Production (Gold Eq Oz.): (guess) 
250,000		 (guess) 
250,000		 08/18/2025
Production (Silver Eq Oz.): (guess) 
21,983,674		 (guess) 
18,255,865		 08/18/2025
Development Phase: none Producer (Multiple Mines) 09/30/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023
Cash Flow Multiple: 15 18 10/27/2025

Resource Data

GOLD 08/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.60M 2.60M 08/18/2025
Measured & Indicated: 8.00M 8.00M 08/18/2025
Inferred: 4.00M 4.00M 08/18/2025
Reserves & Resources: 12.00M 12.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.34M 2.34M 08/18/2025
Measured & Indicated: 6.23M 6.23M 08/18/2025
Inferred: 1.80M 1.80M 08/18/2025
Reserves & Resources: 8.03M 8.03M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
250,000oz.		 (guess) 
250,000oz.		 08/18/2025
Cash Cost: $1,000 $1,100 10/27/2025
Extra Operating Cost: $600 $750 10/27/2025
Total: $1,600 $1,850 10/27/2025
Margin (Free Cash Flow): $1,753 (52%) $2,352 (56%)
MCap / Production (AuEq): $19,539.06 $24,800.53
EV / Production (AuEq): $17,495.06 $22,756.53
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 08/18/2025
Open Pit (Avg): n/a 1.20 g/t 03/24/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/16/2025
F
U
T
U
R
E		 Proven & Probable: 9.00M 9.00M 08/18/2025
Annual Production: 500,000oz. 500,000oz. 08/18/2025
Cash Cost: $1,400 $1,400 08/18/2025
Extra Operating Cost: $700 $750 10/27/2025
SILVER 08/18/2025
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 08/18/2025
Measured & Indicated: n/a n/a 08/18/2025
Inferred: n/a n/a 08/18/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/18/2025
Measured & Indicated: n/a n/a 08/18/2025
Inferred: n/a n/a 08/18/2025
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 08/18/2025
Extra Operating Cost: n/a n/a 08/18/2025
Total: n/a n/a 08/18/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $222.20 $339.62
EV / Production (AgEq): $198.96 $311.63
G
R
A
D
E		 Underground (Avg): n/a n/a 08/18/2025
Open Pit (Avg): n/a n/a 02/03/2024
Recovery Rate: n/a n/a 08/18/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/18/2025
Annual Production: n/a n/a 08/18/2025
Cash Cost: n/a n/a 08/18/2025
Extra Operating Cost: n/a n/a 08/18/2025

Property

Last Analysis Data  (08/18/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Edna May
100 show
1 million oz mine.
Prod Mt Magnet
100 show
2 million oz resource. Production began in 2012.

Size: 1 ha
Dev Tampia
100 show
700,000 oz at 1.9 gpt

45% IRR

$75 Capex

Production in 2019

Size: 30,000 ha
Exp Dalgaranga
100 show
2.4 million oz (5 gpt) deposit

Past producing mine with a working mil.
Exp Glenburgh
100 show
500K oz.
Exp Lake Roe
100 show
High grade discovery.

Mine in the making.

Size: 55,000 ha
Exp Mt Magnet South
100 show
Early exploration

Size: 29,000 ha
Exp Penny
100 show
Early exploration.

Past producing open pit.

High grade.
Exp Que
100 show
900,000 oz at 2.3 gpt

Still early exploration.

Size: 20,000 ha
Exp Rebecca
100 show
Early exploration.

Gold discovery.

Historical drilling.

Size: 25,000 ha
Exp Yalgoo
100 show
The Yalgoo Gold Project includes the advanced Melville gold deposit, which hosts a JORC 2004 Mineral Resource of
2.75Mt grading 1.57g/t Au for 140,000 ounces of contained gold (0.8g/t cut-off)1
(Melville Deposit).
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Edna May
100 show
1 million oz mine.
Prod Mt Magnet
100 show
2 million oz resource. Production began in 2012.

Size: 1 ha
Dev Tampia
100 show
700,000 oz at 1.9 gpt

45% IRR

$75 Capex

Production in 2019

Size: 30,000 ha
Exp Dalgaranga
100 show
2.4 million oz (5 gpt) deposit

Past producing mine with a working mil.
Exp Glenburgh
100 show
500K oz.
Exp Lake Roe
100 show
High grade discovery.

Mine in the making.

Size: 55,000 ha
Exp Mt Magnet South
100 show
Early exploration

Size: 29,000 ha
Exp Penny
100 show
Early exploration.

Past producing open pit.

High grade.
Exp Que
100 show
900,000 oz at 2.3 gpt

Still early exploration.

Size: 20,000 ha
Exp Rebecca
100 show
Early exploration.

Gold discovery.

Historical drilling.

Size: 25,000 ha
Exp Yalgoo
100 show
The Yalgoo Gold Project includes the advanced Melville gold deposit, which hosts a JORC 2004 Mineral Resource of
2.75Mt grading 1.57g/t Au for 140,000 ounces of contained gold (0.8g/t cut-off)1
(Melville Deposit).

Profitability (by resource)

Proven &
Probable		 08/18/2025
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.): 2.60M 2.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.34M 2.34M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,101.90M $5,503.14M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,101.90M $5,503.14M n/a
Max Profit / Current MCap: 0.840 0.888 n/a
Max Profit Per Share (Gold): $1.53 $2.06 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.53 $2.06 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $2,087.51 $2,649.63 n/a
FD MCap / Silver Eq.: $23.74 $36.28 n/a
FD MCap / Per Metal
as % Spot Price:		 62.26% 63.06% n/a
EV / Gold Eq.: $1,869.13 $2,431.25 n/a
EV / Silver Eq.: $21.26 $33.29 n/a
EV / Per Metal
as % Spot Price:		 55.75% 57.86% n/a
Measured &
Indicated		 08/18/2025
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.): 8.00M 8.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.23M 6.23M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10,917.37M $14,646.82M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,917.37M $14,646.82M n/a
Max Profit / Current MCap: 2.235 2.362 n/a
Max Profit Per Share (Gold): $4.08 $5.48 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.08 $5.48 n/a
Total Free Profit Per Share: $1.28 $1.98 n/a
FD MCap / Gold Eq.: $784.32 $995.53 n/a
FD MCap / Silver Eq.: $8.92 $13.63 n/a
FD MCap / Per Metal
as % Spot Price:		 23.39% 23.69% n/a
EV / Gold Eq.: $702.27 $913.48 n/a
EV / Silver Eq.: $7.99 $12.51 n/a
EV / Per Metal
as % Spot Price:		 20.94% 21.74% n/a

Reserves &
Resources		 08/18/2025
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.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.03M 8.03M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $14,072.68M $18,880.01M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $14,072.68M $18,880.01M n/a
Max Profit / Current MCap: 2.881 3.045 n/a
Max Profit Per Share (Gold): $5.26 $7.06 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.26 $7.06 n/a
Total Free Profit Per Share: $2.46 $3.56 n/a
FD MCap / Gold Eq.: $608.47 $772.31 n/a
FD MCap / Silver Eq.: $6.92 $10.58 n/a
FD MCap / Per Metal
as % Spot Price:		 18.15% 18.38% n/a
EV / Gold Eq.: $544.81 $708.66 n/a
EV / Silver Eq.: $6.20 $9.70 n/a
EV / Per Metal
as % Spot Price:		 16.25% 16.87% 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.     ×