Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:RMS
AUD
OTCMKTS:RMLRF
USD
Description
Ramelius Resources Ltd are a gold focused mid-tier producer with one producing mine in Australia, three mines in development in Australia and exploration properties. Currently they produce roughly 275koz. of gold per year. They have approximately 5.5Moz. of gold in the reserves and resources category of which 3.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$742.55M which is a fall of roughly 13% over the last three months. As of 02/06/2022 they have ~$65M debt and ~$115M cash. They have 865M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
02/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$852.68M
$742.55M
02/06/2022
$-110.13M
Total Assets:
$500.00M
$500.00M
02/06/2022
$0.00M
Total Liabilities:
$150.00M
$150.00M
02/06/2022
$0.00M
Current Assets:
$175.00M
$175.00M
02/06/2022
$0.00M
Current Liabilities:
$85.00M
$85.00M
02/06/2022
$0.00M
Total Debt:
$65.00M
$65.00M
02/06/2022
$0.00M
Cash:
$115.00M
$115.00M
02/06/2022
$0.00M
Enterprise Value:
$802.68M
$692.55M
12/12/1991
$-110.13M
Cash Flow:
$96.31M
$102.03M
never
$5.72M
Cash Flow Multiple:
8.85
7.28
never
-1.58
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
02/06/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
02/06/2022
0.00%
Misc
02/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
865,000,000
865,000,000
02/06/2022
0
Shares (FD):
867,000,000
867,000,000
02/06/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
02/06/2022
n/a
Production (Gold Eq Oz.):
(guess) 275,000
(guess) 275,000
02/06/2022
0
Production (Silver Eq Oz.) :
(guess) 21,886,936
(guess) 23,234,072
02/06/2022
1,347,136
Initial CapEx (Outstanding):
n/a
n/a
02/06/2022
n/a
Funding Option:
n/a
n/a
02/06/2022
n/a
Documentation:
none
PRODUCER
02/06/2022
n/a
Value Adjustment:
50%
50%
never
0%
Resource Data
GOLD
02/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.10M
1.10M
02/06/2022
0.00M
Measured & Indicated:
3.50M
3.50M
02/06/2022
0.00M
Inferred:
2.00M
2.00M
02/06/2022
0.00M
Reserves & Resources:
5.50M
5.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.99M
0.99M
02/06/2022
0.00M
Measured & Indicated:
2.72M
2.72M
02/06/2022
0.00M
Inferred:
0.90M
0.90M
02/06/2022
0.00M
Reserves & Resources:
3.62M
3.62M
never
0.00M
C U R R E N T
Annual Production:
(guess) 275,000oz.
(guess) 275,000oz.
02/06/2022
0oz.
Cash Cost:
$900
$900
02/06/2022
$0.00
Extra Operating Cost:
$400
$400
02/06/2022
$0.00
Average Grade:
1.70 g/t
1.70 g/t
02/06/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
02/06/2022
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
02/06/2022
0.00M
Annual Production:
300,000oz.
300,000oz.
02/06/2022
0oz.
Cash Cost:
$950
$950
02/06/2022
$0
Extra Operating Cost:
$450
$450
02/06/2022
$0
SILVER
02/06/2022 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
02/06/2022
0.00M
Measured & Indicated:
n/a
n/a
02/06/2022
0.00M
Inferred:
n/a
n/a
02/06/2022
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
02/06/2022
0.00M
Measured & Indicated:
n/a
n/a
02/06/2022
0.00M
Inferred:
n/a
n/a
02/06/2022
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
02/06/2022
$0.00
Extra Operating Cost:
n/a
n/a
02/06/2022
$0.00
Average Grade:
n/a
n/a
02/06/2022
n/a
Recovery Rate:
n/a
n/a
02/06/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
02/06/2022
0.00M
Annual Production:
n/a
n/a
02/06/2022
n/a
Cash Cost:
n/a
n/a
02/06/2022
n/a
Extra Operating Cost:
n/a
n/a
02/06/2022
n/a
Property
Last Analysis Data (02/06/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Wa , Australia
Mt Magnet
100%
1
Open Pit
show
2 million oz resource. Production began in 2012.
Development
Western , Australia
Kathleen
100%
4,000
n/a
show
130,000 oz in 3 open pit deposits.
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
Charters Towers , Australia
Mt Windsor
0%
n/a
n/a
n/a
Exploration
Western Australia , Australia
Penny West
100% (guess)
n/a
Both
show
Early exploration.
Past producing open pit.
High grade.
Exploration
Western Australia , Australia
Whaleshark
100% (guess)
5,000
n/a
show
Early exploration.
Exploration
Nevada , USA
Angel Wing
70% (guess)
1
n/a
show
Early drilling.
Exploration
Nevada , USA
Big Blue
0%
n/a
n/a
n/a
Total Land Package Size (ha):
43,002
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Wa , Australia
Mt Magnet
100%
1
Open Pit
show
2 million oz resource. Production began in 2012.
Development
Western , Australia
Kathleen
100%
4,000
n/a
show
130,000 oz in 3 open pit deposits.
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
Lake Rebecca
100% (guess)
25,000
n/a
show
Early exploration.
Gold discovery.
Historical drilling.
Exploration
Charters Towers , Australia
Mt Windsor
0%
n/a
n/a
n/a
Exploration
Western Australia , Australia
Penny West
100% (guess)
n/a
Both
show
Early exploration.
Past producing open pit.
High grade.
Exploration
Western Australia , Australia
Whaleshark
100% (guess)
5,000
n/a
show
Early exploration.
Exploration
Western Australia , Australia
Yindi
100% (guess)
n/a
n/a
show
Gold discovery
3 mile exploration strike zone.
Exploration
Nevada , USA
Angel Wing
70% (guess)
1
n/a
show
Early drilling.
Exploration
Nevada , USA
Big Blue
0%
n/a
n/a
n/a
Total Land Package Size (ha):
68,002
Profitability (by resource)
Proven & Probable
02/06/2022 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.):
1.10M
1.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
5.39M
P L A U S I B L E
Gold Eq. Oz.:
0.99M
0.99M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.85M
Maximum Profit (Gold):
$520.06M
$550.94M
n/a
$30.87M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$520.06M
$550.94M
n/a
$30.87M
Max Profit / Current MCap:
0.610
0.742
n/a
0.132
Max Profit Per Share (Gold):
$0.60
$0.64
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.60
$0.64
n/a
$0.04
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$861.30
$750.05
n/a
$-111.24
FD Mkt. Cap / Silver Eq.:
$10.82
$8.88
n/a
$-1.94
FD Mkt. Cap / Per Metal as % Spot Price:
47.84%
40.99%
n/a
-6.86%
Measured & Indicated
02/06/2022 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.):
3.50M
3.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
17.15M
P L A U S I B L E
Gold Eq. Oz.:
2.72M
2.72M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
13.31M
Maximum Profit (Gold):
$1,427.81M
$1,512.57M
n/a
$84.76M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,427.81M
$1,512.57M
n/a
$84.76M
Max Profit / Current MCap:
1.674
2.037
n/a
0.362
Max Profit Per Share (Gold):
$1.65
$1.74
n/a
$0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.65
$1.74
n/a
$0.10
Total Free Profit Per Share:
$0.26
$0.51
n/a
$0.25
FD Mkt. Cap / Gold Eq.:
$313.72
$273.20
n/a
$-40.52
FD Mkt. Cap / Silver Eq.:
$3.94
$3.23
n/a
$-0.71
FD Mkt. Cap / Per Metal as % Spot Price:
17.43%
14.93%
n/a
-2.50%
Reserves & Resources
02/06/2022 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.):
5.50M
5.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
26.94M
P L A U S I B L E
Gold Eq. Oz.:
3.62M
3.62M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
17.72M
Maximum Profit (Gold):
$1,900.59M
$2,013.42M
n/a
$112.83M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,900.59M
$2,013.42M
n/a
$112.83M
Max Profit / Current MCap:
2.229
2.711
n/a
0.483
Max Profit Per Share (Gold):
$2.19
$2.32
n/a
$0.13
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.19
$2.32
n/a
$0.13
Total Free Profit Per Share:
$0.81
$1.09
n/a
$0.28
FD Mkt. Cap / Gold Eq.:
$235.68
$205.24
n/a
$-30.44
FD Mkt. Cap / Silver Eq.:
$2.96
$2.43
n/a
$-0.53
FD Mkt. Cap / Per Metal as % Spot Price:
13.09%
11.22%
n/a
-1.88%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/17/2022
Spot Gold:
$1,800.30
$1,830.00
05/17/2022
$29.70
Spot Silver:
$22.62
$21.66
05/17/2022
$-0.96
Gold:Silver Ratio:
79.59
84.49
05/17/2022
4.90
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: