Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:ROGFF
USD
TSE:ROXG
CAD
Description
Roxgold Inc are a gold focused mid-tier producer with one mine in development in Burkina Faso and three exploration properties. They have approximately 2.4Moz. of gold in the reserves and resources category of which 1.4Moz. are in the measured and indicated category. They have a market capitalisation of ~$416.4M which is a fall of roughly 18% over the last four months. As of 11/03/2020 they have ~$37M debt and ~$56M cash. They have 373M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/03/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$506.41M
$416.40M
11/03/2020
$-90.01M
Total Assets:
$278.00M
$278.00M
11/03/2020
$0.00M
Total Liabilities:
$105.00M
$105.00M
11/03/2020
$0.00M
Current Assets:
$63.00M
$63.00M
11/03/2020
$0.00M
Current Liabilities:
$60.00M
$60.00M
11/03/2020
$0.00M
Total Debt:
$37.00M
$37.00M
11/03/2020
$0.00M
Cash:
$56.00M
$56.00M
11/03/2020
$0.00M
Enterprise Value:
$487.41M
$397.40M
08/05/1982
$-90.01M
Cash Flow:
$70.74M
$55.54M
never
$-15.21M
Cash Flow Multiple:
7.16
7.50
never
0.34
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
11/03/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/03/2020
0.00%
Misc
11/03/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
372,914,000
372,914,000
11/03/2020
0
Shares (FD):
381,000,000
381,000,000
11/03/2020
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2022
11/03/2020
n/a
Production (Gold Eq Oz.):
(guess) 125,000
(guess) 125,000
11/03/2020
0
Production (Silver Eq Oz.) :
(guess) 9,866,108
(guess) 8,118,214
11/03/2020
-1,747,894
Initial CapEx (Outstanding):
$142.00M28.04% of Mkt.Cap
$142.00M34.1% of Mkt.Cap
11/03/2020
$0.00M
Funding Option:
n/a
(guess) Debt Financing
11/03/2020
n/a
Documentation:
none
PRODUCER
11/03/2020
n/a
Value Adjustment:
150%
150%
never
0%
Resource Data
GOLD
11/03/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.65M
0.65M
11/03/2020
0.00M
Measured & Indicated:
1.40M
1.40M
11/03/2020
0.00M
Inferred:
1.00M
1.00M
11/03/2020
0.00M
Reserves & Resources:
2.40M
2.40M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.62M
0.62M
11/03/2020
0.00M
Measured & Indicated:
1.19M
1.19M
11/03/2020
0.00M
Inferred:
0.48M
0.48M
11/03/2020
0.00M
Reserves & Resources:
1.66M
1.66M
never
0.00M
C U R R E N T
Annual Production:
(guess) 125,000oz.
(guess) 125,000oz.
11/03/2020
0oz.
Cash Cost:
$600
$600
11/03/2020
$0.00
Extra Operating Cost:
$500
$500
11/03/2020
$0.00
Average Grade:
10.00 g/t
10.00 g/t
11/03/2020
n/a
Recovery Rate:
(CG) 95.00%
(CG) 95.00%
11/03/2020
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
11/03/2020
0.00M
Annual Production:
200,000oz.
200,000oz.
11/03/2020
0oz.
Cash Cost:
$600
$600
11/03/2020
$0
Extra Operating Cost:
$500
$500
11/03/2020
$0
SILVER
11/03/2020 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
11/03/2020
0.00M
Measured & Indicated:
n/a
n/a
11/03/2020
0.00M
Inferred:
n/a
n/a
11/03/2020
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
11/03/2020
0.00M
Measured & Indicated:
n/a
n/a
11/03/2020
0.00M
Inferred:
n/a
n/a
11/03/2020
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
11/03/2020
$0.00
Extra Operating Cost:
n/a
n/a
11/03/2020
$0.00
Average Grade:
n/a
n/a
11/03/2020
n/a
Recovery Rate:
n/a
n/a
11/03/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/03/2020
0.00M
Annual Production:
n/a
n/a
11/03/2020
n/a
Cash Cost:
n/a
n/a
11/03/2020
n/a
Extra Operating Cost:
n/a
n/a
11/03/2020
n/a
Property
Last Analysis Data (11/03/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
West Africa , Burkina Faso
Yaramoko
100%
16,700
n/a
show
1 million oz deposit. Very high grade (avg 13 gpt). Feasibility study due in Q2 2014.
100,000 oz per year for 10+ years.
Low cash costs, very economic.
Exploration
West Africa , Burkina Faso
Bissa West
90%
3,800
n/a
show
Likely their second mine, but still early exploration.
Exploration
West Africa , Burkina Faso
Solna
100%
37,000
n/a
show
Their largest property. Early exploration.
Exploration
West Africa , Cote d'Ivoire
Seguela
100% (guess)
300,000
n/a
show
500,000 oz at 2.4 gpt
Still early exploration
Total Land Package Size (ha):
357,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
West Africa , Burkina Faso
Yaramoko
100%
16,700
n/a
show
1 million oz deposit. Very high grade (avg 13 gpt). Feasibility study due in Q2 2014.
100,000 oz per year for 10+ years.
Low cash costs, very economic.
Exploration
West Africa , Burkina Faso
Bissa West
90%
3,800
n/a
show
Likely their second mine, but still early exploration.
Exploration
West Africa , Burkina Faso
Solna
100%
37,000
n/a
show
Their largest property. Early exploration.
Exploration
West Africa , Cote d'Ivoire
Seguela
100% (guess)
300,000
n/a
show
500,000 oz at 2.4 gpt
Still early exploration
Total Land Package Size (ha):
357,500
Profitability (by resource)
Proven & Probable
11/03/2020 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.):
0.65M
0.65M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-9.09M
P L A U S I B L E
Gold Eq. Oz.:
0.62M
0.62M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-8.63M
Maximum Profit (Gold):
$873.69M
$685.87M
n/a
$-187.81M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$873.69M
$685.87M
n/a
$-187.81M
Max Profit / Current MCap:
1.725
1.647
n/a
-0.078
Max Profit Per Share (Gold):
$2.29
$1.80
n/a
$-0.49
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.29
$1.80
n/a
$-0.49
Total Free Profit Per Share:
$0.53
$0.42
n/a
$-0.11
FD Mkt. Cap / Gold Eq.:
$820.10
$674.32
n/a
$-145.77
FD Mkt. Cap / Silver Eq.:
$10.39
$10.38
n/a
$-0.01
FD Mkt. Cap / Per Metal as % Spot Price:
42.97%
38.87%
n/a
-4.10%
Measured & Indicated
11/03/2020 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.):
1.40M
1.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-19.58M
P L A U S I B L E
Gold Eq. Oz.:
1.19M
1.19M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-16.60M
Maximum Profit (Gold):
$1,680.16M
$1,318.99M
n/a
$-361.18M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,680.16M
$1,318.99M
n/a
$-361.18M
Max Profit / Current MCap:
3.318
3.168
n/a
-0.150
Max Profit Per Share (Gold):
$4.41
$3.46
n/a
$-0.95
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.41
$3.46
n/a
$-0.95
Total Free Profit Per Share:
$2.65
$2.08
n/a
$-0.57
FD Mkt. Cap / Gold Eq.:
$426.45
$350.65
n/a
$-75.80
FD Mkt. Cap / Silver Eq.:
$5.40
$5.40
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
22.34%
20.21%
n/a
-2.13%
Reserves & Resources
11/03/2020 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.):
2.40M
2.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-33.56M
P L A U S I B L E
Gold Eq. Oz.:
1.66M
1.66M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-23.25M
Maximum Profit (Gold):
$2,352.23M
$1,846.58M
n/a
$-505.65M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,352.23M
$1,846.58M
n/a
$-505.65M
Max Profit / Current MCap:
4.645
4.435
n/a
-0.210
Max Profit Per Share (Gold):
$6.17
$4.85
n/a
$-1.33
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.17
$4.85
n/a
$-1.33
Total Free Profit Per Share:
$4.41
$3.47
n/a
$-0.95
FD Mkt. Cap / Gold Eq.:
$304.61
$250.46
n/a
$-54.14
FD Mkt. Cap / Silver Eq.:
$3.86
$3.86
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
15.96%
14.44%
n/a
-1.52%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/03/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/27/2021
Spot Gold:
$1,908.50
$1,734.70
02/27/2021
$-173.80
Spot Silver:
$24.18
$26.71
02/27/2021
$2.53
Gold:Silver Ratio:
78.93
64.95
02/27/2021
-13.98
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: