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

Red 5 Ltd.

www: www.red5limited.com   email: info@red5limited.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:RED AUD

Description

Red 5 Ltd. are a gold focused mid-tier producer with one producing mine in Philippines and two mines in development in Australia. Currently they produce roughly 110koz. of gold per year. They have approximately 3.6Moz. of gold in the reserves and resources category of which 2.8Moz. are in the measured and indicated category. They have a market capitalisation of ~A$149.78M which is a fall of roughly 50% over the last seven months. As of 09/08/2019 they have ~A$6M debt and ~A$14.65M cash. They have 1,244M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 09/08/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $297.16M $149.78M 09/08/2019 $-147.38M
Total Assets: $121.06M $108.05M 09/08/2019 $-13.01M
Total Liabilities: $63.61M $56.77M 09/08/2019 $-6.83M
Current Assets: $25.99M $23.20M 09/08/2019 $-2.79M
Current Liabilities: $37.62M $33.58M 09/08/2019 $-4.04M
Total Debt: $6.84M $6.10M 09/08/2019 $-0.73M
Cash: $16.41M $14.65M 09/08/2019 $-1.76M
Enterprise Value: $287.58M $141.23M 06/23/1974 $-146.35M
Cash Flow: $19.75M $26.01M never $6.26M
Cash Flow Multiple: 15.05 5.76 never -9.29
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 09/08/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/08/2019 0.00%
Misc 09/08/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,244,340,000 1,244,340,000 09/08/2019 0
Shares (FD): 1,277,849,000 1,277,849,000 09/08/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/08/2019 n/a
Production (Gold Eq Oz.): (guess) 
110,000
(guess) 
110,000
09/08/2019 0
Production (Silver Eq Oz.): (guess) 
9,095,225
(guess) 
12,343,322
09/08/2019 3,248,097
Initial CapEx (Outstanding): n/a n/a 09/08/2019 n/a
Funding Option: n/a n/a 09/08/2019 n/a
Documentation: none PRODUCER 09/08/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/08/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.80M 1.80M 09/08/2019 0.00M
Measured & Indicated: 2.80M 2.80M 09/08/2019 0.00M
Inferred: 0.80M 0.80M 09/08/2019 0.00M
Reserves & Resources: 3.60M 3.60M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.53M 1.53M 09/08/2019 0.00M
Measured & Indicated: 2.21M 2.21M 09/08/2019 0.00M
Inferred: 0.34M 0.34M 09/08/2019 0.00M
Reserves & Resources: 2.55M 2.55M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
110,000oz.
(guess) 
110,000oz.
09/08/2019 0oz.
Cash Cost: $900 $900 09/08/2019 $0.00
Extra Operating Cost: $350 $350 09/08/2019 $0.00
Average Grade: 3.80 g/t 3.80 g/t 09/08/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/08/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 09/08/2019 0.00M
Annual Production: 150,000oz. 150,000oz. 09/08/2019 0oz.
Cash Cost: $900 $900 09/08/2019 $0
Extra Operating Cost: $400 $400 09/08/2019 $0
SILVER 09/08/2019
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 09/08/2019 0.00M
Measured & Indicated: n/a n/a 09/08/2019 0.00M
Inferred: n/a n/a 09/08/2019 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 09/08/2019 0.00M
Measured & Indicated: n/a n/a 09/08/2019 0.00M
Inferred: n/a n/a 09/08/2019 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 09/08/2019 $0.00
Extra Operating Cost: n/a n/a 09/08/2019 $0.00
Average Grade: n/a n/a 09/08/2019 n/a
Recovery Rate: n/a n/a 09/08/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/08/2019 0.00M
Annual Production: n/a n/a 09/08/2019 n/a
Cash Cost: n/a n/a 09/08/2019 n/a
Extra Operating Cost: n/a n/a 09/08/2019 n/a

Property

Last Analysis Data  (09/08/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Philippines, Philippines Siana 100% (guess) n/a Both show
1.3 million oz deposit.

Open pit mining.

Underground next.
Development Western Australia, Australia Darlot 100% (guess) 14,000 Both show
200,000 resource

Past producing mine.
Development Western Australia, Australia King of the Hills 100% (guess) 11,000 Both show
400,000 resource.
Total Land Package Size (ha): 25,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Philippines, Philippines Siana 100% (guess) n/a Both show
1.3 million oz deposit.

Open pit mining.

Underground next.
Development Western Australia, Australia Darlot 100% (guess) 14,000 Both show
200,000 resource

Past producing mine.
Development Western Australia, Australia King of the Hills 100% (guess) 11,000 Both show
400,000 resource.
Total Land Package Size (ha): 25,000  

Profitability (by resource)

Proven &
Probable
09/08/2019
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 53.15M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.53M 1.53M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 45.18M
Maximum Profit (Gold): $274.71M $361.78M n/a $87.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $274.71M $361.78M n/a $87.07M
Max Profit / Current MCap: 0.924 2.416 n/a 1.491
Max Profit Per Share (Gold): $0.21 $0.28 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.21 $0.28 n/a $0.07
Total Free Profit Per Share: $0.00 $0.09 n/a $0.09
FD Mkt. Cap / Gold Eq.: $194.22 $97.89 n/a $-96.33
FD Mkt. Cap / Silver Eq.: $2.35 $0.87 n/a $-1.48
FD Mkt. Cap / Per Metal
as % Spot Price:
12.89% 6.17% n/a -6.73%
Measured &
Indicated
09/08/2019
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.): 2.80M 2.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 82.68M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.21M 2.21M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 65.26M
Maximum Profit (Gold): $396.81M $522.58M n/a $125.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $396.81M $522.58M n/a $125.77M
Max Profit / Current MCap: 1.335 3.489 n/a 2.154
Max Profit Per Share (Gold): $0.31 $0.41 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.31 $0.41 n/a $0.10
Total Free Profit Per Share: $0.00 $0.22 n/a $0.22
FD Mkt. Cap / Gold Eq.: $134.46 $67.77 n/a $-66.69
FD Mkt. Cap / Silver Eq.: $1.63 $0.60 n/a $-1.02
FD Mkt. Cap / Per Metal
as % Spot Price:
8.93% 4.27% n/a -4.66%

Reserves &
Resources
09/08/2019
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.): 3.60M 3.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 106.30M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.55M 2.55M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 75.30M
Maximum Profit (Gold): $457.85M $602.97M n/a $145.12M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $457.85M $602.97M n/a $145.12M
Max Profit / Current MCap: 1.541 4.026 n/a 2.485
Max Profit Per Share (Gold): $0.36 $0.47 n/a $0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.36 $0.47 n/a $0.11
Total Free Profit Per Share: $0.02 $0.28 n/a $0.26
FD Mkt. Cap / Gold Eq.: $116.53 $58.74 n/a $-57.80
FD Mkt. Cap / Silver Eq.: $1.41 $0.52 n/a $-0.89
FD Mkt. Cap / Per Metal
as % Spot Price:
7.74% 3.70% n/a -4.04%

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.