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

Ramelius Resources Ltd.

www: www.rameliusresources.com.au   email: info@rameliusresources.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
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 five exploration properties. Currently they produce roughly 200koz. of gold per year. They have approximately 4Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$1130.98M which is a rise of roughly 102% over the last seven months. As of 02/20/2020 they have no debt and ~$62M cash. They have 658M shares outstanding and trade on the Australian 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 02/20/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $560.86M $1,130.98M 02/20/2020 $570.12M
Total Assets: $262.00M $262.00M 02/20/2020 $0.00M
Total Liabilities: $77.00M $77.00M 02/20/2020 $0.00M
Current Assets: $100.00M $100.00M 02/20/2020 $0.00M
Current Liabilities: $33.00M $33.00M 02/20/2020 $0.00M
Total Debt: $0.00M $0.00M 02/20/2020 $0.00M
Cash: $62.00M $62.00M 02/20/2020 $0.00M
Enterprise Value: $498.86M $1,068.98M 11/16/2003 $570.12M
Cash Flow: $79.95M $120.58M never $40.63M
Cash Flow Multiple: 7.01 9.38 never 2.36
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 02/20/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/20/2020 0.00%
Misc 02/20/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 658,470,000 658,470,000 02/20/2020 0
Shares (FD): 672,470,000 672,470,000 02/20/2020 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 02/20/2020 n/a
Production (Gold Eq Oz.): (guess) 
200,000
(guess) 
200,000
02/20/2020 0
Production (Silver Eq Oz.): (guess) 
17,649,428
(guess) 
15,482,382
02/20/2020 -2,167,047
Initial CapEx (Outstanding): n/a n/a 02/20/2020 n/a
Funding Option: n/a n/a 02/20/2020 n/a
Documentation: none PRODUCER 02/20/2020 n/a
Value Adjustment: 80% 80% never 0%

Resource Data

GOLD 02/20/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.80M 0.80M 02/20/2020 0.00M
Measured & Indicated: 3.00M 3.00M 02/20/2020 0.00M
Inferred: 1.00M 1.00M 02/20/2020 0.00M
Reserves & Resources: 4.00M 4.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.72M 0.72M 02/20/2020 0.00M
Measured & Indicated: 2.30M 2.30M 02/20/2020 0.00M
Inferred: 0.45M 0.45M 02/20/2020 0.00M
Reserves & Resources: 2.75M 2.75M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
200,000oz.
(guess) 
200,000oz.
02/20/2020 0oz.
Cash Cost: $750 $750 02/20/2020 $0.00
Extra Operating Cost: $300 $300 02/20/2020 $0.00
Average Grade: 1.70 g/t 1.70 g/t 02/20/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/20/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 02/20/2020 0.00M
Annual Production: 200,000oz. 200,000oz. 02/20/2020 0oz.
Cash Cost: $800 $800 02/20/2020 $0
Extra Operating Cost: $350 $350 02/20/2020 $0
SILVER 02/20/2020
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 02/20/2020 0.00M
Measured & Indicated: n/a n/a 02/20/2020 0.00M
Inferred: n/a n/a 02/20/2020 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 02/20/2020 0.00M
Measured & Indicated: n/a n/a 02/20/2020 0.00M
Inferred: n/a n/a 02/20/2020 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 02/20/2020 $0.00
Extra Operating Cost: n/a n/a 02/20/2020 $0.00
Average Grade: n/a n/a 02/20/2020 n/a
Recovery Rate: n/a n/a 02/20/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/20/2020 0.00M
Annual Production: n/a n/a 02/20/2020 n/a
Cash Cost: n/a n/a 02/20/2020 n/a
Extra Operating Cost: n/a n/a 02/20/2020 n/a

Property

Last Analysis Data  (02/20/2020)
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 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): 38,002  
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 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  

Profitability (by resource)

Proven &
Probable
02/20/2020
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -8.67M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.72M 0.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -7.80M
Maximum Profit (Gold): $518.10M $781.37M n/a $263.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $518.10M $781.37M n/a $263.27M
Max Profit / Current MCap: 0.924 0.691 n/a -0.233
Max Profit Per Share (Gold): $0.77 $1.16 n/a $0.39
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.77 $1.16 n/a $0.39
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $778.97 $1,570.81 n/a $791.84
FD Mkt. Cap / Silver Eq.: $8.83 $20.29 n/a $11.46
FD Mkt. Cap / Per Metal
as % Spot Price:
48.05% 82.19% n/a 34.13%
Measured &
Indicated
02/20/2020
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -32.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.30M 2.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -24.96M
Maximum Profit (Gold): $1,657.93M $2,500.39M n/a $842.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,657.93M $2,500.39M n/a $842.46M
Max Profit / Current MCap: 2.956 2.211 n/a -0.745
Max Profit Per Share (Gold): $2.47 $3.72 n/a $1.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.47 $3.72 n/a $1.25
Total Free Profit Per Share: $1.22 $1.41 n/a $0.19
FD Mkt. Cap / Gold Eq.: $243.43 $490.88 n/a $247.45
FD Mkt. Cap / Silver Eq.: $2.76 $6.34 n/a $3.58
FD Mkt. Cap / Per Metal
as % Spot Price:
15.02% 25.68% n/a 10.67%

Reserves &
Resources
02/20/2020
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 -43.34M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.75M 2.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -29.84M
Maximum Profit (Gold): $1,981.74M $2,988.75M n/a $1,007.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,981.74M $2,988.75M n/a $1,007.01M
Max Profit / Current MCap: 3.533 2.643 n/a -0.891
Max Profit Per Share (Gold): $2.95 $4.44 n/a $1.50
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.95 $4.44 n/a $1.50
Total Free Profit Per Share: $1.70 $2.13 n/a $0.44
FD Mkt. Cap / Gold Eq.: $203.65 $410.67 n/a $207.02
FD Mkt. Cap / Silver Eq.: $2.31 $5.30 n/a $3.00
FD Mkt. Cap / Per Metal
as % Spot Price:
12.56% 21.49% n/a 8.92%

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.