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 two mines in development in Australia. They have approximately 6Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~A$259.67M which is a fall of roughly 26% over the last one months. As of 09/02/2022 they have ~A$113M debt and ~A$20.72M cash. They have 2,362M 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 09/02/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $350.83M $259.67M 09/02/2022 $-91.16M
Total Assets: $392.15M $373.67M 09/02/2022 $-18.47M
Total Liabilities: $267.77M $255.16M 09/02/2022 $-12.61M
Current Assets: $62.53M $59.58M 09/02/2022 $-2.95M
Current Liabilities: $75.44M $71.89M 09/02/2022 $-3.55M
Total Debt: $118.94M $113.33M 09/02/2022 $-5.60M
Cash: $21.75M $20.72M 09/02/2022 $-1.02M
Enterprise Value: $448.02M $352.28M 03/01/1981 $-95.74M
Cash Flow: $56.49M $50.21M never $-6.28M
Cash Flow Multiple: 6.21 5.17 never -1.04
Net Debt to
Cash Flow Ratio:		 1.72 1.84 never 0.12
Finance within 1 year: 09/02/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/02/2022 0.00%
Misc 09/02/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 2,362,000,000 2,362,000,000 09/02/2022 0
Shares (FD): 2,401,000,000 2,401,000,000 09/02/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2022 09/02/2022 n/a
Production (Gold Eq Oz.): (guess) 
150,000		 (guess) 
175,000		 09/16/2022 25,000
Production (Silver Eq Oz.): (guess) 
12,787,570		 (guess) 
15,272,476		 09/16/2022 2,484,907
Initial CapEx (Outstanding): n/a n/a 09/02/2022 n/a
Funding Option: n/a n/a 09/02/2022 n/a
Documentation: none PRODUCER 09/16/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/02/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.50M 2.50M 09/02/2022 0.00M
Measured & Indicated: 3.50M 4.00M 09/16/2022 0.50M
Inferred: 1.50M 2.00M 09/16/2022 0.50M
Reserves & Resources: 5.00M 6.00M never 1.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.13M 2.13M 09/02/2022 0.00M
Measured & Indicated: 2.81M 3.15M 09/16/2022 0.34M
Inferred: 0.64M 0.85M 09/16/2022 0.21M
Reserves & Resources: 3.44M 4.00M never 0.55M
C
U
R
R
E
N
T		 Annual Production: (guess) 
150,000oz.		 (guess) 
175,000oz.		 09/16/2022 25,000oz.
Cash Cost: $900 $850 09/16/2022 $-50.00
Extra Operating Cost: $400 $400 09/02/2022 $0.00
Average Grade: 1.40 g/t 1.40 g/t 09/02/2022 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/16/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.50M 5.00M 09/16/2022 1.50M
Annual Production: 175,000oz. 250,000oz. 09/16/2022 75,000oz.
Cash Cost: $900 $900 09/02/2022 $0
Extra Operating Cost: $400 $400 09/02/2022 $0
SILVER 09/02/2022
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 09/02/2022 0.00M
Measured & Indicated: n/a n/a 09/02/2022 0.00M
Inferred: n/a n/a 09/02/2022 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 09/02/2022 0.00M
Measured & Indicated: n/a n/a 09/02/2022 0.00M
Inferred: n/a n/a 09/02/2022 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 09/02/2022 $0.00
Extra Operating Cost: n/a n/a 09/02/2022 $0.00
Average Grade: n/a n/a 09/02/2022 n/a
Recovery Rate: n/a n/a 09/02/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/02/2022 0.00M
Annual Production: n/a n/a 09/02/2022 n/a
Cash Cost: n/a n/a 09/02/2022 n/a
Extra Operating Cost: n/a n/a 09/02/2022 n/a

Property

Last Analysis Data  (09/02/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Darlot 100% (guess) 14,000 Both show
1.2 million oz at 3.4 gpt

65,000 oz a year.
Development Western Australia, Australia King of the Hills 100% (guess) 11,000 Both show
4 million oz.

Under construction.

150,000 oz a year.
Total Land Package Size (ha): 25,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Darlot 100% (guess) 14,000 Both show
1.2 million oz at 3.4 gpt

65,000 oz a year.
Development Western Australia, Australia King of the Hills 100% (guess) 11,000 Both show
4 million oz.

Under construction.

150,000 oz a year.
Total Land Package Size (ha): 25,000  

Profitability (by resource)

Proven &
Probable		 09/02/2022
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.05M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.13M 2.13M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.29M
Maximum Profit (Gold): $800.28M $609.73M n/a $-190.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $800.28M $609.73M n/a $-190.55M
Max Profit / Current MCap: 2.281 2.348 n/a 0.067
Max Profit Per Share (Gold): $0.33 $0.25 n/a $-0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.33 $0.25 n/a $-0.08
Total Free Profit Per Share: $0.12 $0.09 n/a $-0.03
FD Mkt. Cap / Gold Eq.: $165.10 $122.20 n/a $-42.90
FD Mkt. Cap / Silver Eq.: $1.94 $1.40 n/a $-0.54
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.98% 7.36% n/a -1.62%
Measured &
Indicated		 09/02/2022
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.): 3.50M 4.00M n/a 0.50M
Total (Silver Eq. Oz.): n/a n/a n/a 50.71M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.81M 3.15M n/a 0.34M
Silver Eq. Oz.: n/a n/a n/a 35.34M
Maximum Profit (Gold): $1,056.36M $902.39M n/a $-153.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,056.36M $902.39M n/a $-153.97M
Max Profit / Current MCap: 3.011 3.475 n/a 0.464
Max Profit Per Share (Gold): $0.44 $0.38 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.44 $0.38 n/a $-0.06
Total Free Profit Per Share: $0.22 $0.21 n/a $-0.02
FD Mkt. Cap / Gold Eq.: $125.07 $82.57 n/a $-42.51
FD Mkt. Cap / Silver Eq.: $1.47 $0.95 n/a $-0.52
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.80% 4.97% n/a -1.83%

Reserves &
Resources		 09/02/2022
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.): 5.00M 6.00M n/a 1.00M
Total (Silver Eq. Oz.): n/a n/a n/a 97.38M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.44M 4.00M n/a 0.55M
Silver Eq. Oz.: n/a n/a n/a 55.17M
Maximum Profit (Gold): $1,296.45M $1,146.29M n/a $-150.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,296.45M $1,146.29M n/a $-150.16M
Max Profit / Current MCap: 3.695 4.414 n/a 0.719
Max Profit Per Share (Gold): $0.54 $0.48 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.54 $0.48 n/a $-0.06
Total Free Profit Per Share: $0.32 $0.31 n/a $-0.01
FD Mkt. Cap / Gold Eq.: $101.91 $65.00 n/a $-36.91
FD Mkt. Cap / Silver Eq.: $1.20 $0.74 n/a $-0.45
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.54% 3.92% n/a -1.63%

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.     ×