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

Roxgold Inc

www: www.roxgold.com   email: info@roxgold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:ROXG CAD
OTCMKTS:ROGFF USD

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 ~$455.05M which is a fall of roughly 10% over the last three weeks. 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.

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

General Details

Financial 11/03/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $506.41M $455.05M 11/03/2020 $-51.36M
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 $436.05M 10/26/1983 $-51.36M
Cash Flow: $70.74M $61.29M never $-9.46M
Cash Flow Multiple: 7.16 7.43 never 0.27
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) 
9,772,036		 11/03/2020 -94,072
Initial CapEx (Outstanding): $142.00M
28.04% of Mkt.Cap		 $142.00M
31.21% 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 -0.49M
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 -0.46M
Maximum Profit (Gold): $873.69M $756.87M n/a $-116.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $873.69M $756.87M n/a $-116.82M
Max Profit / Current MCap: 1.725 1.663 n/a -0.062
Max Profit Per Share (Gold): $2.29 $1.99 n/a $-0.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.29 $1.99 n/a $-0.31
Total Free Profit Per Share: $0.53 $0.43 n/a $-0.11
FD Mkt. Cap / Gold Eq.: $820.10 $736.93 n/a $-83.17
FD Mkt. Cap / Silver Eq.: $10.39 $9.43 n/a $-0.96
FD Mkt. Cap / Per Metal
as % Spot Price:		 42.97% 40.93% n/a -2.04%
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 -1.05M
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 -0.89M
Maximum Profit (Gold): $1,680.16M $1,455.52M n/a $-224.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,680.16M $1,455.52M n/a $-224.65M
Max Profit / Current MCap: 3.318 3.199 n/a -0.119
Max Profit Per Share (Gold): $4.41 $3.82 n/a $-0.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.41 $3.82 n/a $-0.59
Total Free Profit Per Share: $2.65 $2.26 n/a $-0.39
FD Mkt. Cap / Gold Eq.: $426.45 $383.20 n/a $-43.25
FD Mkt. Cap / Silver Eq.: $5.40 $4.90 n/a $-0.50
FD Mkt. Cap / Per Metal
as % Spot Price:		 22.34% 21.28% n/a -1.06%

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 -1.81M
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 -1.25M
Maximum Profit (Gold): $2,352.23M $2,037.73M n/a $-314.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,352.23M $2,037.73M n/a $-314.50M
Max Profit / Current MCap: 4.645 4.478 n/a -0.167
Max Profit Per Share (Gold): $6.17 $5.35 n/a $-0.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.17 $5.35 n/a $-0.83
Total Free Profit Per Share: $4.41 $3.79 n/a $-0.63
FD Mkt. Cap / Gold Eq.: $304.61 $273.72 n/a $-30.89
FD Mkt. Cap / Silver Eq.: $3.86 $3.50 n/a $-0.36
FD Mkt. Cap / Per Metal
as % Spot Price:		 15.96% 15.20% n/a -0.76%

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.