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

Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Red 5 Ltd.
www: www.red5limited.com     email: info@red5limited.com

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:RED AUD

Description

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

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

General Details

Financial 10/07/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $56.55M $134.55M 10/07/2018 $77.99M
Total Assets: $129.62M $119.37M 10/07/2018 $-10.24M
Total Liabilities: $68.93M $63.48M 10/07/2018 $-5.45M
Current Assets: $33.72M $31.05M 10/07/2018 $-2.66M
Current Liabilities: $35.21M $32.43M 10/07/2018 $-2.78M
Total Debt: $11.24M $10.35M 10/07/2018 $-0.89M
Cash: $8.99M $8.28M 10/07/2018 $-0.71M
Enterprise Value: $58.80M $136.62M 05/01/1974 $77.82M
Cash Flow: $-3.31M $6.38M never $9.69M
Cash Flow Multiple: 0.00 21.10 never 21.10
Net Debt to
Cash Flow Ratio:
n/a 0.32 never 0.32
Finance within 1 year: 10/07/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/07/2018 0.00%
Misc 10/07/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,240,000,000 1,240,000,000 10/07/2018 0
Shares (FD): 1,258,000,000 1,258,000,000 10/07/2018 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 10/07/2018 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
10/07/2018 0
Production (Silver Eq Oz.): (guess) 
8,220,779
(guess) 
9,049,258
10/07/2018 828,479
Initial CapEx (Outstanding): n/a n/a 10/07/2018 n/a
Funding Option: n/a n/a 10/07/2018 n/a
Documentation: none PRODUCER 10/07/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/07/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.70M 0.70M 10/07/2018 0.00M
Measured & Indicated: 1.50M 1.50M 10/07/2018 0.00M
Inferred: 1.00M 1.00M 10/07/2018 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.60M 0.60M 10/07/2018 0.00M
Measured & Indicated: 1.14M 1.14M 10/07/2018 0.00M
Inferred: 0.43M 0.43M 10/07/2018 0.00M
Reserves & Resources: 1.56M 1.56M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
10/07/2018 0oz.
Cash Cost: $900 $900 10/07/2018 $0.00
Extra Operating Cost: $350 $350 10/07/2018 $0.00
Average Grade: 3.80 g/t 3.80 g/t 10/07/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 10/07/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 10/07/2018 0.00M
Annual Production: 100,000oz. 100,000oz. 10/07/2018 0oz.
Cash Cost: $900 $900 10/07/2018 $0
Extra Operating Cost: $400 $400 10/07/2018 $0
SILVER 10/07/2018
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 10/07/2018 0.00M
Measured & Indicated: n/a n/a 10/07/2018 0.00M
Inferred: n/a n/a 10/07/2018 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 10/07/2018 0.00M
Measured & Indicated: n/a n/a 10/07/2018 0.00M
Inferred: n/a n/a 10/07/2018 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 10/07/2018 $0.00
Extra Operating Cost: n/a n/a 10/07/2018 $0.00
Average Grade: n/a n/a 10/07/2018 n/a
Recovery Rate: n/a n/a 10/07/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/07/2018 0.00M
Annual Production: n/a n/a 10/07/2018 n/a
Cash Cost: n/a n/a 10/07/2018 n/a
Extra Operating Cost: n/a n/a 10/07/2018 n/a

Property

Last Analysis Data  (10/07/2018)
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
10/07/2018
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.): 0.70M 0.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.80M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.60M 0.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.93M
Maximum Profit (Gold): $-19.70M $37.94M n/a $57.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-19.70M $37.94M n/a $57.64M
Max Profit / Current MCap: n/a 0.282 n/a 0.630
Max Profit Per Share (Gold): $-0.02 $0.03 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.03 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $95.05 $226.13 n/a $131.08
FD Mkt. Cap / Silver Eq.: $1.16 $2.50 n/a $1.34
FD Mkt. Cap / Per Metal
as % Spot Price:
7.90% 16.86% n/a 8.96%
Measured &
Indicated
10/07/2018
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 12.43M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.14M 1.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.44M
Maximum Profit (Gold): $-37.71M $72.63M n/a $110.35M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-37.71M $72.63M n/a $110.35M
Max Profit / Current MCap: n/a 0.540 n/a 1.207
Max Profit Per Share (Gold): $-0.03 $0.06 n/a $0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.03 $0.06 n/a $0.09
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $49.65 $118.13 n/a $68.48
FD Mkt. Cap / Silver Eq.: $0.60 $1.31 n/a $0.70
FD Mkt. Cap / Per Metal
as % Spot Price:
4.13% 8.81% n/a 4.68%

Reserves &
Resources
10/07/2018
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 20.71M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.56M 1.56M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 12.96M
Maximum Profit (Gold): $-51.78M $99.74M n/a $151.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-51.78M $99.74M n/a $151.52M
Max Profit / Current MCap: n/a 0.741 n/a 1.657
Max Profit Per Share (Gold): $-0.04 $0.08 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.04 $0.08 n/a $0.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $36.16 $86.03 n/a $49.87
FD Mkt. Cap / Silver Eq.: $0.44 $0.95 n/a $0.51
FD Mkt. Cap / Per Metal
as % Spot Price:
3.01% 6.41% n/a 3.41%

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.