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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
AXMIN Inc.
www: www.axmininc.com     email: info@axmininc.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:AXM CAD
OTCMKTS:AXMIF USD

Description

AXMIN Inc. are a gold focused junior, late stage development company with one mine in development in Central African Rep. and three exploration properties. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$53.34M which is a rise of roughly 192% over the last nine months. As of 08/26/2018 they have no debt and ~$1M cash. They have 130M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 08/26/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $18.28M $53.34M 08/26/2018 $35.06M
Total Assets: $2.00M $2.00M 08/26/2018 $0.00M
Total Liabilities: $3.00M $3.00M 08/26/2018 $0.00M
Current Assets: $1.00M $1.00M 08/26/2018 $0.00M
Current Liabilities: $3.00M $3.00M 08/26/2018 $0.00M
Total Debt: $0.00M $0.00M 08/26/2018 $0.00M
Cash: $1.00M $1.00M 08/26/2018 $0.00M
Enterprise Value: $17.28M $52.34M 08/29/1971 $35.06M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 08/26/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/26/2018 0.00%
Misc 08/26/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 130,000,000 130,000,000 08/26/2018 0
Shares (FD): 138,000,000 138,000,000 08/26/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 08/26/2018 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/26/2018 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/26/2018 0
Initial CapEx (Outstanding): $250.00M
1367.65% of Mkt.Cap		 $250.00M
468.72% of Mkt.Cap 		08/26/2018 $0.00M
Funding Option: n/a n/a 08/26/2018 n/a
Documentation: none PFS 08/26/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/26/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.50M 1.50M 08/26/2018 0.00M
Measured & Indicated: 2.00M 2.00M 08/26/2018 0.00M
Inferred: 1.00M 1.00M 08/26/2018 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.35M 1.35M 08/26/2018 0.00M
Measured & Indicated: 1.71M 1.71M 08/26/2018 0.00M
Inferred: 0.45M 0.45M 08/26/2018 0.00M
Reserves & Resources: 2.16M 2.16M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/26/2018 $0.00
Extra Operating Cost: n/a n/a 08/26/2018 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/26/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/26/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 08/26/2018 0.00M
Annual Production: 160,000oz. 160,000oz. 08/26/2018 0oz.
Cash Cost: $600 $600 08/26/2018 $0
Extra Operating Cost: $400 $400 08/26/2018 $0
SILVER 08/26/2018
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 08/26/2018 0.00M
Measured & Indicated: n/a n/a 08/26/2018 0.00M
Inferred: n/a n/a 08/26/2018 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 08/26/2018 0.00M
Measured & Indicated: n/a n/a 08/26/2018 0.00M
Inferred: n/a n/a 08/26/2018 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 08/26/2018 $0.00
Extra Operating Cost: n/a n/a 08/26/2018 $0.00
Average Grade: n/a n/a 08/26/2018 n/a
Recovery Rate: n/a n/a 08/26/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/26/2018 0.00M
Annual Production: n/a n/a 08/26/2018 n/a
Cash Cost: n/a n/a 08/26/2018 n/a
Extra Operating Cost: n/a n/a 08/26/2018 n/a

Property

Last Analysis Data  (08/26/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Central African Republic, Central African Rep. Passendro 100% 10,000 Open Pit show
Currently on hold due to rebels in the area.

3 Million oz deposit at 2 gpt.

250 million capex.

32% IRR at $1,000 gold.
Exploration Mali Satifara 0% n/a n/a n/a
Exploration Zimbabwe Craton, Mozambique Mavita 100% n/a n/a n/a
Exploration Senegal Senegal Permits 20% n/a n/a n/a
Total Land Package Size (ha): 10,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Central African Republic, Central African Rep. Passendro 100% 10,000 Open Pit show
Currently on hold due to rebels in the area.

3 Million oz deposit at 2 gpt.

250 million capex.

32% IRR at $1,000 gold.
Exploration Mali Satifara 0% n/a n/a n/a
Exploration Zimbabwe Craton, Mozambique Mavita 100% n/a n/a n/a
Exploration Senegal Senegal Permits 20% n/a n/a n/a
Total Land Package Size (ha): 10,000  

Profitability (by resource)

Proven &
Probable		 08/26/2018
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.20M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.35M 1.35M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.18M
Maximum Profit (Gold): $194.01M $268.85M n/a $74.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $194.01M $268.85M n/a $74.84M
Max Profit / Current MCap: 10.613 5.041 n/a -5.573
Max Profit Per Share (Gold): $1.41 $1.95 n/a $0.54
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.41 $1.95 n/a $0.54
Total Free Profit Per Share: $1.24 $1.43 n/a $0.19
FD Mkt. Cap / Gold Eq.: $13.54 $39.51 n/a $25.97
FD Mkt. Cap / Silver Eq.: $0.17 $0.45 n/a $0.28
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.12% 3.08% n/a 1.95%
Measured &
Indicated		 08/26/2018
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.60M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.71M 1.71M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.63M
Maximum Profit (Gold): $245.74M $340.55M n/a $94.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $245.74M $340.55M n/a $94.80M
Max Profit / Current MCap: 13.444 6.385 n/a -7.059
Max Profit Per Share (Gold): $1.78 $2.47 n/a $0.69
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.78 $2.47 n/a $0.69
Total Free Profit Per Share: $1.61 $1.95 n/a $0.34
FD Mkt. Cap / Gold Eq.: $10.69 $31.19 n/a $20.50
FD Mkt. Cap / Silver Eq.: $0.13 $0.35 n/a $0.22
FD Mkt. Cap / Per Metal
as % Spot Price:		 0.89% 2.43% n/a 1.54%

Reserves &
Resources		 08/26/2018
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 20.40M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.16M 2.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.69M
Maximum Profit (Gold): $310.41M $430.16M n/a $119.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $310.41M $430.16M n/a $119.75M
Max Profit / Current MCap: 16.981 8.065 n/a -8.916
Max Profit Per Share (Gold): $2.25 $3.12 n/a $0.87
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.25 $3.12 n/a $0.87
Total Free Profit Per Share: $2.08 $2.60 n/a $0.52
FD Mkt. Cap / Gold Eq.: $8.46 $24.69 n/a $16.23
FD Mkt. Cap / Silver Eq.: $0.10 $0.28 n/a $0.18
FD Mkt. Cap / Per Metal
as % Spot Price:		 0.70% 1.92% n/a 1.22%

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.