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 exploration properties. Currently they produce roughly 260koz. 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 ~$377.82M which is a fall of roughly 56% over the last eight 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.

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

General Details

Financial 02/06/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $852.68M $377.82M 02/06/2022 $-474.86M
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 $327.82M 05/22/1980 $-474.86M
Cash Flow: $96.31M $97.92M never $1.61M
Cash Flow Multiple: 8.85 3.86 never -5.00
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) 
260,000		 07/29/2022 -15,000
Production (Silver Eq Oz.): (guess) 
21,886,936		 (guess) 
22,165,121		 07/29/2022 278,184
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 07/29/2022 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) 
260,000oz.		 07/29/2022 -15,000oz.
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% 07/29/2022 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 6.23M
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 5.60M
Maximum Profit (Gold): $520.06M $559.25M n/a $39.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $520.06M $559.25M n/a $39.19M
Max Profit / Current MCap: 0.610 1.480 n/a 0.870
Max Profit Per Share (Gold): $0.60 $0.65 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.60 $0.65 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $861.30 $381.64 n/a $-479.66
FD Mkt. Cap / Silver Eq.: $10.82 $4.48 n/a $-6.35
FD Mkt. Cap / Per Metal
as % Spot Price:		 47.84% 20.76% n/a -27.08%
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 19.82M
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 15.39M
Maximum Profit (Gold): $1,427.81M $1,535.40M n/a $107.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,427.81M $1,535.40M n/a $107.59M
Max Profit / Current MCap: 1.674 4.064 n/a 2.389
Max Profit Per Share (Gold): $1.65 $1.77 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.65 $1.77 n/a $0.12
Total Free Profit Per Share: $0.26 $1.11 n/a $0.85
FD Mkt. Cap / Gold Eq.: $313.72 $139.01 n/a $-174.71
FD Mkt. Cap / Silver Eq.: $3.94 $1.63 n/a $-2.31
FD Mkt. Cap / Per Metal
as % Spot Price:		 17.43% 7.56% n/a -9.86%

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 31.14M
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 20.48M
Maximum Profit (Gold): $1,900.59M $2,043.81M n/a $143.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,900.59M $2,043.81M n/a $143.22M
Max Profit / Current MCap: 2.229 5.409 n/a 3.180
Max Profit Per Share (Gold): $2.19 $2.36 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.19 $2.36 n/a $0.17
Total Free Profit Per Share: $0.81 $1.70 n/a $0.89
FD Mkt. Cap / Gold Eq.: $235.68 $104.43 n/a $-131.25
FD Mkt. Cap / Silver Eq.: $2.96 $1.22 n/a $-1.74
FD Mkt. Cap / Per Metal
as % Spot Price:		 13.09% 5.68% n/a -7.41%

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.     ×