Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

TRX Gold Corp

www: www.trxgold.com   email: m.martin@trxgold.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:TNX CAD
NYSEAMERICAN:TRX USD

Description

TRX Gold Corp are a gold focused junior, small producer with one producing mine in Tanzania and exploration properties. Currently they produce roughly 25koz. of gold per year. They have approximately 1.5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$149.09M which is a rise of roughly 35% over the last twelve months. As of 06/07/2022 they have no debt and ~C$11.91M cash. They have 274M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 06/07/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $110.50M $149.09M 06/07/2022
Total Assets: $61.26M $57.32M 06/07/2022
Total Liabilities: $12.73M $11.91M 06/07/2022
Current Assets: $15.91M $14.89M 06/07/2022
Current Liabilities: $7.96M $7.44M 06/07/2022
Total Debt: $0.00M $0.00M 06/07/2022
Cash: $12.73M $11.91M 06/07/2022
Enterprise Value: $97.77M $137.18M 05/07/1974
Cash Flow: $9.89M $20.34M never
Cash Flow Multiple: 11.17 7.33 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: Yes Yes 06/07/2022
Misc 06/07/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 274,000,000 274,000,000 06/07/2022
Shares (FD): 323,000,000 323,000,000 06/07/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2020 06/07/2022
Production (Gold Eq Oz.): (guess) 
18,000		 (guess) 
25,000		 01/16/2023
Production (Silver Eq Oz.): (guess) 
1,502,980		 (guess) 
2,081,637		 01/16/2023
Initial CapEx (Outstanding): $76.00M
68.78% of MCap		 $76.00M
50.98% of MCap 		06/07/2022
Funding Option: n/a n/a 06/07/2022
Documentation: none PRODUCER 04/21/2023
Future MCap Modifier: 0.2
n/a
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 5 9 04/21/2023

Resource Data

GOLD 06/07/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.00M 1.00M 06/07/2022
Measured & Indicated: 2.00M 1.00M 06/15/2022
Inferred: 0.40M 0.50M 06/15/2022
Reserves & Resources: 2.40M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.85M 0.85M 06/07/2022
Measured & Indicated: 1.53M 0.85M 06/15/2022
Inferred: 0.17M 0.21M 06/15/2022
Reserves & Resources: 1.70M 1.06M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
18,000oz.		 (guess) 
25,000oz.		 01/16/2023
Cash Cost: $850 $750 01/16/2023
Extra Operating Cost: $450 $400 01/16/2023
Average Grade: 1.50 g/t 1.50 g/t 06/07/2022
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 2.00M 1.50M 06/15/2022
Annual Production: 80,000oz. 50,000oz. 06/15/2022
Cash Cost: $900 $950 04/21/2023
Extra Operating Cost: $450 $450 06/07/2022
SILVER 06/07/2022
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 06/07/2022
Measured & Indicated: n/a n/a 06/07/2022
Inferred: n/a n/a 06/07/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/07/2022
Measured & Indicated: n/a n/a 06/07/2022
Inferred: n/a n/a 06/07/2022
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 06/07/2022
Extra Operating Cost: n/a n/a 06/07/2022
Average Grade: n/a n/a 06/07/2022
Recovery Rate: n/a n/a 06/07/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/07/2022
Annual Production: n/a n/a 06/07/2022
Cash Cost: n/a n/a 06/07/2022
Extra Operating Cost: n/a n/a 06/07/2022

Property

Last Analysis Data  (06/07/2022)
Stage Name Owned Au Ag Cu Notes
Prod Buckreef 100% show
In 2013 they will complete the feasibility study and attempt to get financing. The PEA calls for 100,000 oz of production for 12 years, which will expand with exploration. Cash costs around $850. I would expect production in 2015.
Exp Itetemia 90% show
In their 5 year production plans.
Exp Kibara 100% n/a
Exp Kigosi 85% show
Part of their 5 year production plans.
Exp Luhala 100% n/a
Exp Lunguya 50% n/a
Exp Tembo 100% show
Part of their 5 year production plans.
Exp Ushirombo 100% n/a
Total Land Package Size (ha): 10,900  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Buckreef 55% show
In 2013 they will complete the feasibility study and attempt to get financing. The PEA calls for 100,000 oz of production for 12 years, which will expand with exploration. Cash costs around $850. I would expect production in 2015.
Exp Itetemia 90% show
In their 5 year production plans.
Exp Kibara 100% n/a
Exp Kigosi 85% show
Part of their 5 year production plans.
Exp Luhala 100% n/a
Exp Lunguya 50% n/a
Exp Tembo 100% show
Part of their 5 year production plans.
Exp Ushirombo 100% n/a
Total Land Package Size (ha): 10,900  

Profitability (by resource)

Proven &
Probable		 06/07/2022
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.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.85M 0.85M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $467.08M $691.39M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $467.08M $691.39M n/a
Max Profit / Current MCap: 4.227 4.637 n/a
Max Profit Per Share (Gold): $1.45 $2.14 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.45 $2.14 n/a
Total Free Profit Per Share: $1.02 $1.52 n/a
FD MCap / Gold Eq.: $129.99 $175.40 n/a
FD MCap / Silver Eq.: $1.56 $2.11 n/a
FD MCap / Per Metal
as % Spot Price:		 7.03% 8.93% n/a
Measured &
Indicated		 06/07/2022
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.): 2.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.53M 0.85M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $840.74M $691.39M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $840.74M $691.39M n/a
Max Profit / Current MCap: 7.609 4.637 n/a
Max Profit Per Share (Gold): $2.60 $2.14 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.60 $2.14 n/a
Total Free Profit Per Share: $2.17 $1.52 n/a
FD MCap / Gold Eq.: $72.22 $175.40 n/a
FD MCap / Silver Eq.: $0.86 $2.11 n/a
FD MCap / Per Metal
as % Spot Price:		 3.90% 8.93% n/a

Reserves &
Resources		 06/07/2022
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.): 2.40M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.70M 1.06M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $934.15M $864.24M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $934.15M $864.24M n/a
Max Profit / Current MCap: 8.454 5.797 n/a
Max Profit Per Share (Gold): $2.89 $2.68 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.89 $2.68 n/a
Total Free Profit Per Share: $2.46 $2.06 n/a
FD MCap / Gold Eq.: $65.00 $140.32 n/a
FD MCap / Silver Eq.: $0.78 $1.69 n/a
FD MCap / Per Metal
as % Spot Price:		 3.51% 7.15% n/a

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.     ×