Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
TSE:TXG
CAD
OTCMKTS:TORXF
USD
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 7Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~$1372.16M which is a fall of roughly 6% over the last two months. As of 04/11/2023 they have ~$250M debt and ~$111M cash. They have 86M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/11/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$1,452.10M
$1,372.16M
04/11/2023
Total Assets:
$1,270.00M
$1,270.00M
04/11/2023
Total Liabilities:
$530.00M
$530.00M
04/11/2023
Current Assets:
$236.00M
$236.00M
04/11/2023
Current Liabilities:
$194.00M
$194.00M
04/11/2023
Total Debt:
$250.00M
$250.00M
04/11/2023
Cash:
$111.00M
$111.00M
04/11/2023
Enterprise Value:
$1,591.10M
$1,511.16M
11/20/2017
Cash Flow:
$332.20M
$291.72M
never
Cash Flow Multiple:
4.37
4.70
never
Net Debt to Cash Flow Ratio:
0.42
0.48
never
Finance within 1 year:
04/11/2023
Misc
04/11/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
86,000,000
86,000,000
04/11/2023
Shares (FD):
88,000,000
88,000,000
04/11/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
12/01/2015
04/11/2023
Production (Gold Eq Oz.):
(guess) 440,000
(guess) 440,000
04/11/2023
Production (Silver Eq Oz.) :
(guess) 35,189,469
(guess) 35,676,167
04/11/2023
Initial CapEx (Outstanding):
n/a
n/a
04/11/2023
Funding Option:
n/a
n/a
04/11/2023
Documentation:
none
PRODUCER
05/10/2023
Future MCap Modifier:
0.25Producer: Quality
0.25Producer: Quality
04/24/2023
Cash Flow Multiplier:
5
12
04/16/2023
Resource Data
GOLD
04/11/2023 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
04/11/2023
Measured & Indicated:
4.00M
4.00M
04/11/2023
Inferred:
3.00M
3.00M
04/11/2023
Reserves & Resources:
7.00M
7.00M
never
P L A U S I B L E
Proven & Probable:
3.48M
3.48M
04/11/2023
Measured & Indicated:
3.48M
3.48M
04/11/2023
Inferred:
1.31M
1.31M
04/11/2023
Reserves & Resources:
4.79M
4.79M
never
C U R R E N T
Annual Production:
(guess) 440,000oz.
(guess) 440,000oz.
04/11/2023
Cash Cost:
$750
$750
04/11/2023
Extra Operating Cost:
$500
$550
05/10/2023
Average Grade:
2.50 g/t
2.50 g/t
04/11/2023
Recovery Rate:
(CG) 87.00%
(CG) 87.00%
05/10/2023
F U T U R E
Proven & Probable:
5.00M
5.00M
04/11/2023
Annual Production:
400,000oz.
400,000oz.
04/11/2023
Cash Cost:
$800
$900
04/16/2023
Extra Operating Cost:
$500
$500
04/11/2023
SILVER
04/11/2023 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
04/11/2023
Measured & Indicated:
n/a
n/a
04/11/2023
Inferred:
n/a
n/a
04/11/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/11/2023
Measured & Indicated:
n/a
n/a
04/11/2023
Inferred:
n/a
n/a
04/11/2023
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
04/11/2023
Extra Operating Cost:
n/a
n/a
04/11/2023
Average Grade:
n/a
n/a
04/11/2023
Recovery Rate:
n/a
n/a
04/11/2023
F U T U R E
Proven & Probable:
n/a
n/a
04/11/2023
Annual Production:
n/a
n/a
04/11/2023
Cash Cost:
n/a
n/a
04/11/2023
Extra Operating Cost:
n/a
n/a
04/11/2023
Property
Last Analysis Data (04/11/2023)
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
04/11/2023 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.:
3.48M
3.48M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$2,627.40M
$2,307.24M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,627.40M
$2,307.24M
n/a
Max Profit / Current MCap:
1.809
1.681
n/a
Max Profit Per Share (Gold):
$29.86
$26.22
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$29.86
$26.22
n/a
Total Free Profit Per Share:
$7.60
$5.39
n/a
FD MCap / Gold Eq.:
$417.27
$394.30
n/a
FD MCap / Silver Eq.:
$5.22
$4.86
n/a
FD MCap / Per Metal as % Spot Price:
20.81%
20.09%
n/a
Measured & Indicated
04/11/2023 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.:
3.48M
3.48M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$2,627.40M
$2,307.24M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,627.40M
$2,307.24M
n/a
Max Profit / Current MCap:
1.809
1.681
n/a
Max Profit Per Share (Gold):
$29.86
$26.22
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$29.86
$26.22
n/a
Total Free Profit Per Share:
$7.60
$5.39
n/a
FD MCap / Gold Eq.:
$417.27
$394.30
n/a
FD MCap / Silver Eq.:
$5.22
$4.86
n/a
FD MCap / Per Metal as % Spot Price:
20.81%
20.09%
n/a
Reserves & Resources
04/11/2023 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.):
7.00M
7.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.79M
4.79M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$3,612.68M
$3,172.46M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$3,612.68M
$3,172.46M
n/a
Max Profit / Current MCap:
2.488
2.312
n/a
Max Profit Per Share (Gold):
$41.05
$36.05
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$41.05
$36.05
n/a
Total Free Profit Per Share:
$18.79
$15.22
n/a
FD MCap / Gold Eq.:
$303.47
$286.76
n/a
FD MCap / Silver Eq.:
$3.79
$3.54
n/a
FD MCap / Per Metal as % Spot Price:
15.14%
14.61%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/11/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/09/2023
Spot Gold:
$2,005.00
$1,963.00
06/09/2023
Spot Silver:
$25.07
$24.21
06/09/2023
Gold:Silver Ratio:
79.98
81.08
06/09/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: