Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 using 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 ~$39.4M which is a fall of roughly 2% over the last seven months. As of 09/28/2024 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 09/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $40.36M $39.40M 09/28/2024
Total Assets: $11.00M $11.00M 09/28/2024
Total Liabilities: $26.00M $26.00M 09/28/2024
Current Assets: $5.00M $5.00M 09/28/2024
Current Liabilities: $0.30M $0.30M 09/28/2024
Total Debt: $26.00M $26.00M 09/28/2024
Cash: $5.00M $5.00M 09/28/2024
Enterprise Value: $61.36M $60.40M 11/30/1971
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: 09/28/2024
Misc 09/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,128,651,665 1,128,651,665 09/28/2024
Shares (FD): 1,361,000,000 1,361,000,000 09/28/2024
Insider Ownership: n/a 30% 09/28/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 06/01/2025 09/28/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/28/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/28/2024
Initial CapEx (Outstanding): $25.00M
61.94% of MCap		 $25.00M
63.46% of MCap 		09/28/2024
Funding Option: n/a n/a 09/28/2024
Documentation: none FS 09/28/2024
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 09/25/2023
Cash Flow Multiplier: 4 4 09/28/2024

Resource Data

GOLD 09/28/2024
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 09/28/2024
Measured & Indicated: 0.60M 0.60M 09/28/2024
Inferred: 0.20M 0.20M 09/28/2024
Reserves & Resources: 0.80M 0.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.43M 0.43M 09/28/2024
Measured & Indicated: 0.49M 0.49M 09/28/2024
Inferred: 0.09M 0.09M 09/28/2024
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 09/28/2024
Extra Operating Cost: n/a n/a 09/28/2024
Total: $1,500 $1,500 09/28/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/28/2024
Open Pit (Avg): n/a 2.00 g/t 09/25/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/28/2024
F
U
T
U
R
E		 Proven & Probable: 0.70M 0.70M 09/28/2024
Annual Production: 60,000oz. 60,000oz. 09/28/2024
Cash Cost: $1,000 $1,000 09/28/2024
Extra Operating Cost: $500 $500 09/28/2024
SILVER 09/28/2024
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 09/28/2024
Measured & Indicated: n/a n/a 09/28/2024
Inferred: n/a n/a 09/28/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/28/2024
Measured & Indicated: n/a n/a 09/28/2024
Inferred: n/a n/a 09/28/2024
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 09/28/2024
Extra Operating Cost: n/a n/a 09/28/2024
Total: n/a n/a 09/28/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/28/2024
Open Pit (Avg): n/a n/a 09/25/2023
Recovery Rate: n/a n/a 09/28/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/28/2024
Annual Production: n/a n/a 09/28/2024
Cash Cost: n/a n/a 09/28/2024
Extra Operating Cost: n/a n/a 09/28/2024

Property

Last Analysis Data  (09/28/2024)
Stage Name Owned 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 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		 09/28/2024
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): $491.98M $736.14M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $491.98M $736.14M n/a
Max Profit / Current MCap: 12.189 18.685 n/a
Max Profit Per Share (Gold): $0.36 $0.54 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.36 $0.54 n/a
Total Free Profit Per Share: $0.32 $0.50 n/a
FD MCap / Gold Eq.: $94.97 $92.70 n/a
FD MCap / Silver Eq.: $1.13 $0.93 n/a
FD MCap / Per Metal
as % Spot Price:		 3.57% 2.87% n/a
Measured &
Indicated		 09/28/2024
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): $570.70M $853.93M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $570.70M $853.93M n/a
Max Profit / Current MCap: 14.140 21.675 n/a
Max Profit Per Share (Gold): $0.42 $0.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.42 $0.63 n/a
Total Free Profit Per Share: $0.38 $0.59 n/a
FD MCap / Gold Eq.: $81.87 $79.91 n/a
FD MCap / Silver Eq.: $0.97 $0.80 n/a
FD MCap / Per Metal
as % Spot Price:		 3.08% 2.47% n/a

Reserves &
Resources		 09/28/2024
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): $669.09M $1,001.15M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $669.09M $1,001.15M n/a
Max Profit / Current MCap: 16.577 25.412 n/a
Max Profit Per Share (Gold): $0.49 $0.74 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.49 $0.74 n/a
Total Free Profit Per Share: $0.45 $0.70 n/a
FD MCap / Gold Eq.: $69.83 $68.16 n/a
FD MCap / Silver Eq.: $0.83 $0.68 n/a
FD MCap / Per Metal
as % Spot Price:		 2.63% 2.11% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults