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

Category: Mid-tier Producer
Rating & Risk: Login to view
Torex Gold Resources Inc
www: www.torexgold.com     email: info@torexgold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:TORXF USD
TSE:TXG CAD

Description

Torex Gold Resources Inc are a gold focused mid-tier producer with one mine in development in Mexico and one exploration property. They have approximately 8Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~$865.46M which is a rise of roughly 0% over the last two months. As of 04/21/2019 they have ~$250M debt and ~$120M cash. They have 85M shares outstanding and trade on the Toronto 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 04/21/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $863.00M $865.46M 04/21/2019 $2.46M
Total Assets: $1,270.00M $1,270.00M 04/21/2019 $0.00M
Total Liabilities: $704.00M $704.00M 04/21/2019 $0.00M
Current Assets: $236.00M $236.00M 04/21/2019 $0.00M
Current Liabilities: $194.00M $194.00M 04/21/2019 $0.00M
Total Debt: $250.00M $250.00M 04/21/2019 $0.00M
Cash: $120.00M $120.00M 04/21/2019 $0.00M
Enterprise Value: $993.00M $995.46M 07/18/2001 $2.46M
Cash Flow: $45.45M $62.44M never $16.99M
Cash Flow Multiple: 18.99 13.86 never -5.13
Net Debt to
Cash Flow Ratio:
2.86 2.08 never -0.78
Finance within 1 year: 04/21/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/21/2019 0.00%
Misc 04/21/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 85,000,000 85,000,000 04/21/2019 0
Shares (FD): 87,000,000 87,000,000 04/21/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 12/01/2015 04/21/2019 n/a
Production (Gold Eq Oz.): (guess) 
370,000
(guess) 
370,000
04/21/2019 0
Production (Silver Eq Oz.): (guess) 
31,525,384
(guess) 
33,482,254
04/21/2019 1,956,870
Initial CapEx (Outstanding): n/a n/a 04/21/2019 n/a
Funding Option: n/a n/a 04/21/2019 n/a
Documentation: none PRODUCER 04/21/2019 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 04/21/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.60M 3.60M 04/21/2019 0.00M
Measured & Indicated: 4.00M 4.00M 04/21/2019 0.00M
Inferred: 4.00M 4.00M 04/21/2019 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.13M 3.13M 04/21/2019 0.00M
Measured & Indicated: 3.41M 3.41M 04/21/2019 0.00M
Inferred: 1.74M 1.74M 04/21/2019 0.00M
Reserves & Resources: 5.15M 5.15M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
370,000oz.
(guess) 
370,000oz.
04/21/2019 0oz.
Cash Cost: $750 $750 04/21/2019 $0.00
Extra Operating Cost: $350 $350 04/21/2019 $0.00
Average Grade: 2.50 g/t 2.50 g/t 04/21/2019 n/a
Recovery Rate: (CG)  87.00% (CG)  87.00% 04/21/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 6.00M 6.00M 04/21/2019 0.00M
Annual Production: 400,000oz. 400,000oz. 04/21/2019 0oz.
Cash Cost: $750 $750 04/21/2019 $0
Extra Operating Cost: $350 $350 04/21/2019 $0
SILVER 04/21/2019
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 04/21/2019 0.00M
Measured & Indicated: n/a n/a 04/21/2019 0.00M
Inferred: n/a n/a 04/21/2019 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 04/21/2019 0.00M
Measured & Indicated: n/a n/a 04/21/2019 0.00M
Inferred: n/a n/a 04/21/2019 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 04/21/2019 $0.00
Extra Operating Cost: n/a n/a 04/21/2019 $0.00
Average Grade: n/a n/a 04/21/2019 n/a
Recovery Rate: n/a n/a 04/21/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/21/2019 0.00M
Annual Production: n/a n/a 04/21/2019 n/a
Cash Cost: n/a n/a 04/21/2019 n/a
Extra Operating Cost: n/a n/a 04/21/2019 n/a

Property

Last Analysis Data  (04/21/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Mexico City, Mexico Morelos - El Limon 100% 29,000 Open Pit show
Close to completing permitting and financing. Very large open pit.

Construction began in 2014.
Production 2016.

4 million oz deposit.

350,000 oz per year.

All-in costs under $1000.
Exploration Mexico Morelos - Media Luna 100% (guess) n/a Open Pit show
There 2nd mine. Perhaps in 2020.

4 million oz inferred. Next to El Limon. They can use the same mill.
Total Land Package Size (ha): 29,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Mexico City, Mexico Morelos - El Limon 100% 29,000 Open Pit show
Close to completing permitting and financing. Very large open pit.

Construction began in 2014.
Production 2016.

4 million oz deposit.

350,000 oz per year.

All-in costs under $1000.
Exploration Mexico Morelos - Media Luna 100% (guess) n/a Open Pit show
There 2nd mine. Perhaps in 2020.

4 million oz inferred. Next to El Limon. They can use the same mill.
Total Land Package Size (ha): 29,000  

Profitability (by resource)

Proven &
Probable
04/21/2019
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.): 3.60M 3.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.04M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.13M 3.13M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 16.56M
Maximum Profit (Gold): $480.96M $660.73M n/a $179.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $480.96M $660.73M n/a $179.78M
Max Profit / Current MCap: 0.557 0.763 n/a 0.206
Max Profit Per Share (Gold): $5.53 $7.59 n/a $2.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.53 $7.59 n/a $2.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $275.54 $276.33 n/a $0.78
FD Mkt. Cap / Silver Eq.: $3.23 $3.05 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
21.60% 20.60% n/a -1.00%
Measured &
Indicated
04/21/2019
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 21.16M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.41M 3.41M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 18.04M
Maximum Profit (Gold): $523.71M $719.47M n/a $195.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $523.71M $719.47M n/a $195.76M
Max Profit / Current MCap: 0.607 0.831 n/a 0.224
Max Profit Per Share (Gold): $6.02 $8.27 n/a $2.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.02 $8.27 n/a $2.25
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $253.05 $253.77 n/a $0.72
FD Mkt. Cap / Silver Eq.: $2.97 $2.80 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
19.84% 18.92% n/a -0.92%

Reserves &
Resources
04/21/2019
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.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 42.31M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.15M 5.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 27.24M
Maximum Profit (Gold): $790.91M $1,086.54M n/a $295.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $790.91M $1,086.54M n/a $295.63M
Max Profit / Current MCap: 0.916 1.255 n/a 0.339
Max Profit Per Share (Gold): $9.09 $12.49 n/a $3.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.09 $12.49 n/a $3.40
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $167.56 $168.04 n/a $0.48
FD Mkt. Cap / Silver Eq.: $1.97 $1.86 n/a $-0.11
FD Mkt. Cap / Per Metal
as % Spot Price:
13.14% 12.53% n/a -0.61%

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.