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

Chart Not
Available

Symbol Data

Symbol Currency
ASX:RED AUD

Description

Red 5 Ltd. are a gold focused mid-tier producer

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 $222.98M 09/08/2019 $-74.17M
Total Assets: $121.06M $121.12M 09/08/2019 $0.06M
Total Liabilities: $63.61M $63.64M 09/08/2019 $0.03M
Current Assets: $25.99M $26.00M 09/08/2019 $0.01M
Current Liabilities: $37.62M $37.64M 09/08/2019 $0.02M
Total Debt: $6.84M $6.84M 09/08/2019 $0.00M
Cash: $16.41M $16.42M 09/08/2019 $0.01M
Enterprise Value: $287.58M $213.40M 10/05/1976 $-74.18M
Cash Flow: $19.75M $16.14M never $-3.61M
Cash Flow Multiple: 15.05 13.82 never -1.23
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) 
9,701,269
09/08/2019 606,044
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
No Data

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 9.92M
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 8.43M
Maximum Profit (Gold): $274.71M $224.48M n/a $-50.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $274.71M $224.48M n/a $-50.23M
Max Profit / Current MCap: 0.924 1.007 n/a 0.082
Max Profit Per Share (Gold): $0.21 $0.18 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.21 $0.18 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $194.22 $145.74 n/a $-48.48
FD Mkt. Cap / Silver Eq.: $2.35 $1.65 n/a $-0.70
FD Mkt. Cap / Per Metal
as % Spot Price:
12.89% 9.98% n/a -2.91%
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 15.43M
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 12.18M
Maximum Profit (Gold): $396.81M $324.25M n/a $-72.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $396.81M $324.25M n/a $-72.55M
Max Profit / Current MCap: 1.335 1.454 n/a 0.119
Max Profit Per Share (Gold): $0.31 $0.25 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.31 $0.25 n/a $-0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $134.46 $100.90 n/a $-33.56
FD Mkt. Cap / Silver Eq.: $1.63 $1.14 n/a $-0.48
FD Mkt. Cap / Per Metal
as % Spot Price:
8.93% 6.91% n/a -2.01%

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 19.83M
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 14.05M
Maximum Profit (Gold): $457.85M $374.14M n/a $-83.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $457.85M $374.14M n/a $-83.72M
Max Profit / Current MCap: 1.541 1.678 n/a 0.137
Max Profit Per Share (Gold): $0.36 $0.29 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.36 $0.29 n/a $-0.07
Total Free Profit Per Share: $0.02 $0.04 n/a $0.02
FD Mkt. Cap / Gold Eq.: $116.53 $87.44 n/a $-29.09
FD Mkt. Cap / Silver Eq.: $1.41 $0.99 n/a $-0.42
FD Mkt. Cap / Per Metal
as % Spot Price:
7.74% 5.99% n/a -1.74%

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.