Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 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 ~$719.14M which is a fall of roughly 33% over the last four months. As of 04/11/2022 they have no debt and ~$221M cash. They have 85M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/11/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$1,069.09M
$719.14M
04/11/2022
$-349.95M
Total Assets:
$1,270.00M
$1,270.00M
04/11/2022
$0.00M
Total Liabilities:
$530.00M
$530.00M
04/11/2022
$0.00M
Current Assets:
$236.00M
$236.00M
04/11/2022
$0.00M
Current Liabilities:
$194.00M
$194.00M
04/11/2022
$0.00M
Total Debt:
$0.00M
$0.00M
04/11/2022
$0.00M
Cash:
$221.00M
$221.00M
04/11/2022
$0.00M
Enterprise Value:
$848.09M
$498.14M
10/14/1985
$-349.95M
Cash Flow:
$215.91M
$181.10M
never
$-34.80M
Cash Flow Multiple:
4.95
3.97
never
-0.98
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
04/11/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/11/2022
0.00%
Misc
04/11/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
85,388,000
85,388,000
04/11/2022
0
Shares (FD):
87,000,000
87,000,000
04/11/2022
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
04/11/2022
n/a
Production (Gold Eq Oz.):
(guess) 440,000
(guess) 440,000
04/11/2022
0
Production (Silver Eq Oz.) :
(guess) 34,310,152
(guess) 37,510,204
04/11/2022
3,200,052
Initial CapEx (Outstanding):
n/a
n/a
04/11/2022
n/a
Funding Option:
n/a
n/a
04/11/2022
n/a
Documentation:
none
PRODUCER
04/11/2022
n/a
Value Adjustment:
50%
50%
never
0%
Resource Data
GOLD
04/11/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
4.00M
4.00M
04/11/2022
0.00M
Measured & Indicated:
4.00M
4.00M
04/11/2022
0.00M
Inferred:
3.00M
3.00M
04/11/2022
0.00M
Reserves & Resources:
7.00M
7.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
3.48M
3.48M
04/11/2022
0.00M
Measured & Indicated:
3.48M
3.48M
04/11/2022
0.00M
Inferred:
1.31M
1.31M
04/11/2022
0.00M
Reserves & Resources:
4.79M
4.79M
never
0.00M
C U R R E N T
Annual Production:
(guess) 440,000oz.
(guess) 440,000oz.
04/11/2022
0oz.
Cash Cost:
$750
$750
04/11/2022
$0.00
Extra Operating Cost:
$500
$500
04/11/2022
$0.00
Average Grade:
2.50 g/t
2.50 g/t
04/11/2022
n/a
Recovery Rate:
(CG) 87.00%
(CG) 87.00%
04/11/2022
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
04/11/2022
0.00M
Annual Production:
400,000oz.
400,000oz.
04/11/2022
0oz.
Cash Cost:
$800
$800
04/11/2022
$0
Extra Operating Cost:
$500
$500
04/11/2022
$0
SILVER
04/11/2022 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
04/11/2022
0.00M
Measured & Indicated:
n/a
n/a
04/11/2022
0.00M
Inferred:
n/a
n/a
04/11/2022
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
04/11/2022
0.00M
Measured & Indicated:
n/a
n/a
04/11/2022
0.00M
Inferred:
n/a
n/a
04/11/2022
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
04/11/2022
$0.00
Extra Operating Cost:
n/a
n/a
04/11/2022
$0.00
Average Grade:
n/a
n/a
04/11/2022
n/a
Recovery Rate:
n/a
n/a
04/11/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/11/2022
0.00M
Annual Production:
n/a
n/a
04/11/2022
n/a
Cash Cost:
n/a
n/a
04/11/2022
n/a
Extra Operating Cost:
n/a
n/a
04/11/2022
n/a
Property
Last Analysis Data (04/11/2022)
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
04/11/2022 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.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
29.09M
P L A U S I B L E
Gold Eq. Oz.:
3.48M
3.48M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
25.31M
Maximum Profit (Gold):
$2,561.45M
$2,148.55M
n/a
$-412.90M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,561.45M
$2,148.55M
n/a
$-412.90M
Max Profit / Current MCap:
2.396
2.988
n/a
0.592
Max Profit Per Share (Gold):
$29.44
$24.70
n/a
$-4.75
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$29.44
$24.70
n/a
$-4.75
Total Free Profit Per Share:
$13.94
$14.04
n/a
$0.09
FD Mkt. Cap / Gold Eq.:
$307.21
$206.65
n/a
$-100.56
FD Mkt. Cap / Silver Eq.:
$3.94
$2.42
n/a
$-1.52
FD Mkt. Cap / Per Metal as % Spot Price:
15.75%
11.24%
n/a
-4.50%
Measured & Indicated
04/11/2022 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.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
29.09M
P L A U S I B L E
Gold Eq. Oz.:
3.48M
3.48M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
25.31M
Maximum Profit (Gold):
$2,561.45M
$2,148.55M
n/a
$-412.90M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,561.45M
$2,148.55M
n/a
$-412.90M
Max Profit / Current MCap:
2.396
2.988
n/a
0.592
Max Profit Per Share (Gold):
$29.44
$24.70
n/a
$-4.75
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$29.44
$24.70
n/a
$-4.75
Total Free Profit Per Share:
$13.94
$14.04
n/a
$0.09
FD Mkt. Cap / Gold Eq.:
$307.21
$206.65
n/a
$-100.56
FD Mkt. Cap / Silver Eq.:
$3.94
$2.42
n/a
$-1.52
FD Mkt. Cap / Per Metal as % Spot Price:
15.75%
11.24%
n/a
-4.50%
Reserves & Resources
04/11/2022 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.):
7.00M
7.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
50.91M
P L A U S I B L E
Gold Eq. Oz.:
4.79M
4.79M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
34.80M
Maximum Profit (Gold):
$3,522.00M
$2,954.26M
n/a
$-567.74M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,522.00M
$2,954.26M
n/a
$-567.74M
Max Profit / Current MCap:
3.294
4.108
n/a
0.814
Max Profit Per Share (Gold):
$40.48
$33.96
n/a
$-6.53
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$40.48
$33.96
n/a
$-6.53
Total Free Profit Per Share:
$24.98
$23.30
n/a
$-1.69
FD Mkt. Cap / Gold Eq.:
$223.43
$150.29
n/a
$-73.13
FD Mkt. Cap / Silver Eq.:
$2.87
$1.76
n/a
$-1.10
FD Mkt. Cap / Per Metal as % Spot Price:
11.45%
8.18%
n/a
-3.27%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/11/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
08/16/2022
Spot Gold:
$1,951.00
$1,838.00
08/16/2022
$-113.00
Spot Silver:
$25.02
$21.56
08/16/2022
$-3.46
Gold:Silver Ratio:
77.98
85.25
08/16/2022
7.27
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: