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 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 ~$29.65M which is a fall of roughly 27% over the last twelve 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 $29.65M 09/28/2024
MCap (OS): $33.47M $24.59M 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
Debt (Net): $21.00M $21.00M
Enterprise Value: $61.36M $50.65M 08/10/1971
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% 05/16/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer 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
Development Phase: none FS Released 05/16/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 10
Developer: Likely Path to Production
 05/16/2025
Cash Flow Multiple: 4 6 05/16/2025

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 $1,600 09/28/2024
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 09/28/2024
Open Pit (Avg): n/a 2.00 g/t 09/25/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/16/2025
F
U
T
U
R
E		 Proven & Probable: 0.70M 0.70M 09/28/2024
Annual Production: 60,000oz. 50,000oz. 05/16/2025
Cash Cost: $1,000 $1,000 09/28/2024
Extra Operating Cost: $500 $600 05/16/2025
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
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 09/28/2024
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
%		 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		 09/28/2024
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 $889.22M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $491.98M $889.22M n/a
Max Profit / Current MCap: 12.189 29.988 n/a
Max Profit Per Share (Gold): $0.36 $0.65 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.36 $0.65 n/a
Total Free Profit Per Share: $0.32 $0.62 n/a
FD MCap / Gold Eq.: $94.97 $69.77 n/a
FD MCap / Silver Eq.: $1.13 $0.81 n/a
FD MCap / Per Metal
as % Spot Price:		 3.57% 1.89% n/a
EV / Gold Eq.: $144.38 $119.18 n/a
EV / Silver Eq.: $1.72 $1.38 n/a
EV / Per Metal
as % Spot Price:		 5.43% 3.23% 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 $1,031.50M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $570.70M $1,031.50M n/a
Max Profit / Current MCap: 14.140 34.786 n/a
Max Profit Per Share (Gold): $0.42 $0.76 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.42 $0.76 n/a
Total Free Profit Per Share: $0.38 $0.73 n/a
FD MCap / Gold Eq.: $81.87 $60.15 n/a
FD MCap / Silver Eq.: $0.97 $0.69 n/a
FD MCap / Per Metal
as % Spot Price:		 3.08% 1.63% n/a
EV / Gold Eq.: $124.47 $102.74 n/a
EV / Silver Eq.: $1.48 $1.19 n/a
EV / Per Metal
as % Spot Price:		 4.68% 2.78% 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 $1,209.34M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $669.09M $1,209.34M n/a
Max Profit / Current MCap: 16.577 40.784 n/a
Max Profit Per Share (Gold): $0.49 $0.89 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.49 $0.89 n/a
Total Free Profit Per Share: $0.45 $0.86 n/a
FD MCap / Gold Eq.: $69.83 $51.30 n/a
FD MCap / Silver Eq.: $0.83 $0.59 n/a
FD MCap / Per Metal
as % Spot Price:		 2.63% 1.39% n/a
EV / Gold Eq.: $106.16 $87.63 n/a
EV / Silver Eq.: $1.26 $1.01 n/a
EV / Per Metal
as % Spot Price:		 3.99% 2.37% 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.     ×