Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

RTG Mining Inc

www: www.rtgmining.com   email: info@rtgmining.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Chart Not
Available

Symbol Data

Symbol Currency
TSE:RTG CAD
ASX:RTG AUD

Description

RTG Mining Inc are a gold focused junior, late stage developer with five exploration properties in Kyrgystan, Papua New Guinea and Philippines. They have approximately 0.8Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~$29.61M which is a fall of roughly 24% over the last three months. As of 09/30/2025 they have ~$26M debt and ~$5M cash. They have 1,129M shares outstanding and trade on the Toronto Stock Exchange and the Australian Stock Exchange.

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

General Details

Financial 09/30/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $39.09M $29.61M 09/30/2025
MCap (OS): $32.42M $24.56M 09/30/2025
Total Assets: $11.00M $11.00M 09/30/2025
Total Liabilities: $26.00M $26.00M 09/30/2025
Current Assets: $5.00M $5.00M 09/30/2025
Current Liabilities: $0.30M $0.30M 09/30/2025
Total Debt: $26.00M $26.00M 09/30/2025
Cash: $5.00M $5.00M 09/30/2025
Debt (Net): $21.00M $21.00M
Enterprise Value: $60.09M $50.61M 08/09/1971
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/30/2025
Misc 09/30/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,128,651,665 1,128,651,665 09/30/2025
Shares (FD): 1,361,000,000 1,361,000,000 09/30/2025
Insider Ownership: 30% 30% 09/30/2025
Dividend (Annual): n/a n/a 09/30/2025
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 06/01/2025 09/30/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/30/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/30/2025
Development Phase: FS Released FS Released 09/30/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 8
Developer: Location Risk for Production
 09/30/2025
Cash Flow Multiple: 5 5 09/30/2025

Resource Data

GOLD 09/30/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 09/30/2025
Measured & Indicated: 0.60M 0.60M 09/30/2025
Inferred: 0.20M 0.20M 09/30/2025
Reserves & Resources: 0.80M 0.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.43M 0.43M 09/30/2025
Measured & Indicated: 0.49M 0.49M 09/30/2025
Inferred: 0.09M 0.09M 09/30/2025
Reserves & Resources: 0.58M 0.58M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/30/2025
Extra Operating Cost: n/a n/a 09/30/2025
Total: $1,700 $1,700 09/30/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/30/2025
Open Pit (Avg): n/a 2.00 g/t 09/30/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/30/2025
F
U
T
U
R
E		 Proven & Probable: 0.70M 0.70M 09/30/2025
Annual Production: 50,000oz. 50,000oz. 09/30/2025
Cash Cost: $1,000 $1,000 09/30/2025
Extra Operating Cost: $700 $700 09/30/2025
SILVER 09/30/2025
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 09/30/2025
Measured & Indicated: n/a n/a 09/30/2025
Inferred: n/a n/a 09/30/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/30/2025
Measured & Indicated: n/a n/a 09/30/2025
Inferred: n/a n/a 09/30/2025
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 09/30/2025
Extra Operating Cost: n/a n/a 09/30/2025
Total: n/a n/a 09/30/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/30/2025
Open Pit (Avg): n/a n/a 09/30/2025
Recovery Rate: n/a n/a 09/30/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/30/2025
Annual Production: n/a n/a 09/30/2025
Cash Cost: n/a n/a 09/30/2025
Extra Operating Cost: n/a n/a 09/30/2025

Property

Last Analysis Data  (09/30/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Chanach
90 show
Early exploration
Exp Panguna
70 show
19 million oz at .3 gpt

Huge copper mine.

Permit issues.
Exp Mabilo
100 show
$20 million capex for phase 1 to produce 40,000 oz per year.
Exp Mindanao
100 show
Early Exploration

Bunawan
Bahayan
Mawab
Taguibo
Exp Paracale
100 show
Early exploration.

Mabilo
Nalesbitan
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Chanach
90 show
Early exploration
Exp Panguna
70 show
19 million oz at .3 gpt

Huge copper mine.

Permit issues.
Exp Mabilo
100 show
$20 million capex for phase 1 to produce 40,000 oz per year.
Exp Mindanao
100 show
Early Exploration

Bunawan
Bahayan
Mawab
Taguibo
Exp Paracale
100 show
Early exploration.

Mabilo
Nalesbitan

Profitability (by resource)

Proven &
Probable		 09/30/2025
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.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.43M 0.43M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $917.87M $1,118.96M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $917.87M $1,118.96M n/a
Max Profit / Current MCap: 23.478 37.786 n/a
Max Profit Per Share (Gold): $0.67 $0.82 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.67 $0.82 n/a
Total Free Profit Per Share: $0.63 $0.79 n/a
FD MCap / Gold Eq.: $91.99 $69.68 n/a
FD MCap / Silver Eq.: $1.12 $1.08 n/a
FD MCap / Per Metal
as % Spot Price:		 2.38% 1.61% n/a
EV / Gold Eq.: $141.40 $119.09 n/a
EV / Silver Eq.: $1.72 $1.84 n/a
EV / Per Metal
as % Spot Price:		 3.66% 2.75% n/a
Measured &
Indicated		 09/30/2025
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.): 0.60M 0.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.49M 0.49M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,064.73M $1,298.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,064.73M $1,298.00M n/a
Max Profit / Current MCap: 27.235 43.832 n/a
Max Profit Per Share (Gold): $0.78 $0.95 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.78 $0.95 n/a
Total Free Profit Per Share: $0.74 $0.92 n/a
FD MCap / Gold Eq.: $79.30 $60.07 n/a
FD MCap / Silver Eq.: $0.97 $0.93 n/a
FD MCap / Per Metal
as % Spot Price:		 2.05% 1.39% n/a
EV / Gold Eq.: $121.89 $102.66 n/a
EV / Silver Eq.: $1.48 $1.59 n/a
EV / Per Metal
as % Spot Price:		 3.16% 2.37% n/a

Reserves &
Resources		 09/30/2025
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.): 0.80M 0.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.58M 0.58M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,248.30M $1,521.79M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,248.30M $1,521.79M n/a
Max Profit / Current MCap: 31.931 51.389 n/a
Max Profit Per Share (Gold): $0.92 $1.12 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.92 $1.12 n/a
Total Free Profit Per Share: $0.88 $1.09 n/a
FD MCap / Gold Eq.: $67.64 $51.23 n/a
FD MCap / Silver Eq.: $0.82 $0.79 n/a
FD MCap / Per Metal
as % Spot Price:		 1.75% 1.18% n/a
EV / Gold Eq.: $103.97 $87.57 n/a
EV / Silver Eq.: $1.27 $1.35 n/a
EV / Per Metal
as % Spot Price:		 2.69% 2.02% n/a

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.     ×