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:RMS
AUD
OTCMKTS:RMLRF
USD
Description
Ramelius Resources Ltd are a gold focused mid-tier producer with two producing mines in Australia, two mines in development in Australia and two exploration properties. Currently they produce roughly 250koz. of gold per year. They have approximately 6Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~$860.09M which is a rise of roughly 45% over the last four months. As of 02/06/2023 they have no debt and ~$105M cash. They have 873M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
02/06/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$593.04M
$860.09M
02/06/2023
Total Assets:
$650.00M
$650.00M
02/06/2023
Total Liabilities:
$158.00M
$158.00M
02/06/2023
Current Assets:
$200.00M
$200.00M
02/06/2023
Current Liabilities:
$87.00M
$87.00M
02/06/2023
Total Debt:
$0.00M
$0.00M
02/06/2023
Cash:
$105.00M
$105.00M
02/06/2023
Enterprise Value:
$488.04M
$755.09M
12/05/1993
Cash Flow:
$96.93M
$115.85M
never
Cash Flow Multiple:
6.12
7.42
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
02/06/2023
Misc
02/06/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
873,000,000
873,000,000
02/06/2023
Shares (FD):
883,000,000
883,000,000
02/06/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
02/06/2023
Production (Gold Eq Oz.):
(guess) 260,000
(guess) 250,000
02/21/2023
Production (Silver Eq Oz.) :
(guess) 21,845,132
(guess) 20,816,370
02/21/2023
Initial CapEx (Outstanding):
n/a
n/a
02/06/2023
Funding Option:
n/a
n/a
02/06/2023
Documentation:
none
PRODUCER
04/17/2023
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
5
10
04/17/2023
Resource Data
GOLD
02/06/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
1.10M
1.10M
02/06/2023
Measured & Indicated:
5.00M
5.00M
02/06/2023
Inferred:
1.00M
1.00M
02/06/2023
Reserves & Resources:
6.00M
6.00M
never
P L A U S I B L E
Proven & Probable:
0.99M
0.99M
02/06/2023
Measured & Indicated:
3.80M
3.80M
02/06/2023
Inferred:
0.45M
0.45M
02/06/2023
Reserves & Resources:
4.25M
4.25M
never
C U R R E N T
Annual Production:
(guess) 260,000oz.
(guess) 250,000oz.
02/21/2023
Cash Cost:
$1,000
$1,000
02/06/2023
Extra Operating Cost:
$500
$500
02/06/2023
Average Grade:
1.70 g/t
1.70 g/t
02/06/2023
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/17/2023
F U T U R E
Proven & Probable:
5.00M
5.00M
02/06/2023
Annual Production:
300,000oz.
300,000oz.
02/06/2023
Cash Cost:
$1,000
$1,100
04/17/2023
Extra Operating Cost:
$450
$500
04/17/2023
SILVER
02/06/2023 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
02/06/2023
Measured & Indicated:
n/a
n/a
02/06/2023
Inferred:
n/a
n/a
02/06/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/06/2023
Measured & Indicated:
n/a
n/a
02/06/2023
Inferred:
n/a
n/a
02/06/2023
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
02/06/2023
Extra Operating Cost:
n/a
n/a
02/06/2023
Average Grade:
n/a
n/a
02/06/2023
Recovery Rate:
n/a
n/a
02/06/2023
F U T U R E
Proven & Probable:
n/a
n/a
02/06/2023
Annual Production:
n/a
n/a
02/06/2023
Cash Cost:
n/a
n/a
02/06/2023
Extra Operating Cost:
n/a
n/a
02/06/2023
Property
Last Analysis Data (02/06/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Western Australia , Australia
Edna May
100% (guess)
n/a
Both
show
1 million oz mine.
Production
Wa , Australia
Mt Magnet
100%
1
Open Pit
show
2 million oz resource. Production began in 2012.
Development
Western Australia , Australia
Tampia
100% (guess)
30,000
Open Pit
show
700,000 oz at 1.9 gpt
45% IRR
$75 Capex
Production in 2019
Development
Leinster , Australia
Vivien
100% (guess)
4,000
n/a
show
100,000 oz at 8 gpt.
Production in 2015 scheduled
Exploration
Western Australia , Australia
Penny
100% (guess)
n/a
Both
show
Early exploration.
Past producing open pit.
High grade.
Exploration
Western Australia , Australia
Rebecca
100% (guess)
25,000
n/a
show
Early exploration.
Gold discovery.
Historical drilling.
Total Land Package Size (ha):
59,001
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Western Australia , Australia
Edna May
100% (guess)
n/a
Both
show
1 million oz mine.
Production
Wa , Australia
Mt Magnet
100%
1
Open Pit
show
2 million oz resource. Production began in 2012.
Development
Western Australia , Australia
Tampia
100% (guess)
30,000
Open Pit
show
700,000 oz at 1.9 gpt
45% IRR
$75 Capex
Production in 2019
Development
Leinster , Australia
Vivien
100% (guess)
4,000
n/a
show
100,000 oz at 8 gpt.
Production in 2015 scheduled
Exploration
Western Australia , Australia
Penny
100% (guess)
n/a
Both
show
Early exploration.
Past producing open pit.
High grade.
Exploration
Western Australia , Australia
Rebecca
100% (guess)
25,000
n/a
show
Early exploration.
Gold discovery.
Historical drilling.
Total Land Package Size (ha):
59,001
Profitability (by resource)
Proven & Probable
02/06/2023 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.):
1.10M
1.10M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.99M
0.99M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$369.07M
$458.77M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$369.07M
$458.77M
n/a
Max Profit / Current MCap:
0.622
0.533
n/a
Max Profit Per Share (Gold):
$0.42
$0.52
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.42
$0.52
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$599.03
$868.78
n/a
FD MCap / Silver Eq.:
$7.13
$10.43
n/a
FD MCap / Per Metal as % Spot Price:
31.99%
44.25%
n/a
Measured & Indicated
02/06/2023 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.):
5.00M
5.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.80M
3.80M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,415.89M
$1,759.99M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,415.89M
$1,759.99M
n/a
Max Profit / Current MCap:
2.388
2.046
n/a
Max Profit Per Share (Gold):
$1.60
$1.99
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.60
$1.99
n/a
Total Free Profit Per Share:
$0.63
$0.53
n/a
FD MCap / Gold Eq.:
$156.15
$226.46
n/a
FD MCap / Silver Eq.:
$1.86
$2.72
n/a
FD MCap / Per Metal as % Spot Price:
8.34%
11.53%
n/a
Reserves & Resources
02/06/2023 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.):
6.00M
6.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.25M
4.25M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,583.65M
$1,968.52M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,583.65M
$1,968.52M
n/a
Max Profit / Current MCap:
2.670
2.289
n/a
Max Profit Per Share (Gold):
$1.79
$2.23
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.79
$2.23
n/a
Total Free Profit Per Share:
$0.82
$0.76
n/a
FD MCap / Gold Eq.:
$139.61
$202.47
n/a
FD MCap / Silver Eq.:
$1.66
$2.43
n/a
FD MCap / Per Metal as % Spot Price:
7.45%
10.31%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/06/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/06/2023
Spot Gold:
$1,872.80
$1,963.40
06/06/2023
Spot Silver:
$22.29
$23.58
06/06/2023
Gold:Silver Ratio:
84.02
83.27
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: