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

Vault Minerals

www: vaultminerals.com   email: info@vaultminerals.com
Category: Mid-tier Producer
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:VAU AUD
OTCMKTS:REDLD USD

Description

Vault Minerals are a gold focused mid-tier producer with one producing mine in Australia, four mines in development in Australia and Canada and one exploration property. Currently they produce roughly 350koz. 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 ~A$3766.53M which is a rise of roughly 91% over the last six months. As of 06/13/2025 they have no debt and ~A$469.62M cash. They have 1,044M shares outstanding and trade on

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

General Details

Financial 06/13/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,975.32M $3,766.53M 11/26/2025
MCap (OS): $1,946.70M $3,704.42M 11/26/2025
Total Assets: $373.61M $384.36M 06/13/2025
Total Liabilities: $255.12M $262.46M 06/13/2025
Current Assets: $404.04M $469.62M 10/24/2025
Current Liabilities: $71.87M $73.94M 06/13/2025
Total Debt: $0.00M $0.00M 06/13/2025
Cash: $404.04M $469.62M 10/24/2025
Debt (Net): $-404.04M $-469.62M
Enterprise Value: $1,571.28M $3,296.91M 06/22/2074
Cash Flow: $523.80M $661.36M never
Cash Flow Multiple: 3.77 5.70 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/13/2025
Misc 06/13/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 6,802,000,000 1,044,336,354 11/26/2025
Shares (FD): 6,902,000,000 1,061,846,153 11/26/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a 11/26/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 06/01/2022 06/13/2025
Production (Gold Eq Oz.): (guess) 
400,000		 (guess) 
350,000		 10/24/2025
Production (Silver Eq Oz.): (guess) 
37,590,959		 (guess) 
24,484,018		 10/24/2025
Development Phase: none Producer (Single Mine) 11/26/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 09/01/2023
Cash Flow Multiple: 15 18 10/24/2025

Resource Data

GOLD 06/13/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 4.00M 4.00M 06/13/2025
Measured & Indicated: 8.00M 8.00M 06/13/2025
Inferred: 4.00M 4.00M 06/13/2025
Reserves & Resources: 12.00M 12.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.40M 3.40M 06/13/2025
Measured & Indicated: 6.12M 6.12M 06/13/2025
Inferred: 1.70M 1.70M 06/13/2025
Reserves & Resources: 7.82M 7.82M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
400,000oz.		 (guess) 
350,000oz.		 10/24/2025
Cash Cost: $1,450 $1,650 10/24/2025
Extra Operating Cost: $650 $750 10/24/2025
Total: $2,100 $2,400 10/24/2025
Margin (Free Cash Flow): $1,310 (38%) $1,890 (44%)
MCap / Production (AuEq): $4,938.29 $10,761.51
EV / Production (AuEq): $3,928.19 $9,419.73
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 06/13/2025
Open Pit (Avg): n/a 1.20 g/t 03/24/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/26/2025
F
U
T
U
R
E		 Proven & Probable: 8.00M 8.00M 06/13/2025
Annual Production: 500,000oz. 500,000oz. 06/13/2025
Cash Cost: $1,550 $1,650 10/24/2025
Extra Operating Cost: $700 $750 10/24/2025
SILVER 06/13/2025
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 06/13/2025
Measured & Indicated: n/a n/a 06/13/2025
Inferred: n/a n/a 06/13/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/13/2025
Measured & Indicated: n/a n/a 06/13/2025
Inferred: n/a n/a 06/13/2025
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 06/13/2025
Extra Operating Cost: n/a n/a 06/13/2025
Total: n/a n/a 06/13/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $52.55 $153.84
EV / Production (AgEq): $41.80 $134.66
G
R
A
D
E		 Underground (Avg): n/a n/a 06/13/2025
Open Pit (Avg): n/a n/a 09/01/2023
Recovery Rate: n/a n/a 06/13/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/13/2025
Annual Production: n/a n/a 06/13/2025
Cash Cost: n/a n/a 06/13/2025
Extra Operating Cost: n/a n/a 06/13/2025

Property

Last Analysis Data  (06/13/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Mount Monger
100 show
3.2 million oz deposit

135,000 oz of production

$1050 all-in costs.

2 mills
Dev Darlot
100 show
1.2 million oz at 3.4 gpt

65,000 oz a year.

Size: 14,000 ha
Dev Deflector
100 show
600,000 oz high grade deposit.

Production in 2016.

70,000 oz.

$550 per cash costs.
Dev King of the Hills
100 show
4.5 million oz.

Under construction.

150,000 oz a year.

Size: 11,000 ha
Exp Rothsay
100 show
450,000 oz at 7 gpt

DFS completed.

Need permitting and financing.

Size: 5,000 ha
Dev Sugar Zone
100 show
1.5 million oz high-grade open pit (8 gpt).

Production in 2027? Currently permitting

7 zones to explore.

Acquired from Harte Gold.

Size: 29,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Mount Monger
100 show
3.2 million oz deposit

135,000 oz of production

$1050 all-in costs.

2 mills
Dev Darlot
100 show
1.2 million oz at 3.4 gpt

65,000 oz a year.

Size: 14,000 ha
Dev Deflector
100 show
600,000 oz high grade deposit.

Production in 2016.

70,000 oz.

$550 per cash costs.
Dev King of the Hills
100 show
4.5 million oz.

Under construction.

150,000 oz a year.

Size: 11,000 ha
Exp Rothsay
100 show
450,000 oz at 7 gpt

DFS completed.

Need permitting and financing.

Size: 5,000 ha
Dev Sugar Zone
100 show
1.5 million oz high-grade open pit (8 gpt).

Production in 2027? Currently permitting

7 zones to explore.

Acquired from Harte Gold.

Size: 29,000 ha

Profitability (by resource)

Proven &
Probable		 06/13/2025
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.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.40M 3.40M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,452.30M $6,424.64M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,452.30M $6,424.64M n/a
Max Profit / Current MCap: 2.254 1.706 n/a
Max Profit Per Share (Gold): $0.65 $6.05 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.65 $6.05 n/a
Total Free Profit Per Share: $0.20 $0.73 n/a
FD MCap / Gold Eq.: $580.98 $1,107.80 n/a
FD MCap / Silver Eq.: $6.18 $15.84 n/a
FD MCap / Per Metal
as % Spot Price:		 17.04% 25.83% n/a
EV / Gold Eq.: $462.14 $969.68 n/a
EV / Silver Eq.: $4.92 $13.86 n/a
EV / Per Metal
as % Spot Price:		 13.55% 22.61% n/a
Measured &
Indicated		 06/13/2025
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.: 6.12M 6.12M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $8,014.14M $11,564.35M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $8,014.14M $11,564.35M n/a
Max Profit / Current MCap: 4.057 3.070 n/a
Max Profit Per Share (Gold): $1.16 $10.89 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.16 $10.89 n/a
Total Free Profit Per Share: $0.72 $5.57 n/a
FD MCap / Gold Eq.: $322.76 $615.45 n/a
FD MCap / Silver Eq.: $3.43 $8.80 n/a
FD MCap / Per Metal
as % Spot Price:		 9.47% 14.35% n/a
EV / Gold Eq.: $256.74 $538.71 n/a
EV / Silver Eq.: $2.73 $7.70 n/a
EV / Per Metal
as % Spot Price:		 7.53% 12.56% n/a

Reserves &
Resources		 06/13/2025
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.: 7.82M 7.82M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10,240.29M $14,776.67M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,240.29M $14,776.67M n/a
Max Profit / Current MCap: 5.184 3.923 n/a
Max Profit Per Share (Gold): $1.48 $13.92 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.48 $13.92 n/a
Total Free Profit Per Share: $1.04 $8.59 n/a
FD MCap / Gold Eq.: $252.60 $481.65 n/a
FD MCap / Silver Eq.: $2.69 $6.89 n/a
FD MCap / Per Metal
as % Spot Price:		 7.41% 11.23% n/a
EV / Gold Eq.: $200.93 $421.60 n/a
EV / Silver Eq.: $2.14 $6.03 n/a
EV / Per Metal
as % Spot Price:		 5.89% 9.83% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults