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 100koz. of gold per year. They have approximately 5Moz. of gold in the reserves and resources category of which 3.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$451.4M which is a fall of roughly 6% over the last two weeks. As of 09/10/2020 they have ~A$9M debt and ~A$88.82M cash. They have 1,959M 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 09/10/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $480.52M $451.40M 09/10/2020 $-29.12M
Total Assets: $163.82M $163.81M 09/10/2020 $0.00M
Total Liabilities: $67.71M $67.71M 09/10/2020 $0.00M
Current Assets: $88.82M $88.82M 09/10/2020 $0.00M
Current Liabilities: $40.04M $40.04M 09/10/2020 $0.00M
Total Debt: $8.74M $8.74M 09/10/2020 $0.00M
Cash: $88.82M $88.82M 09/10/2020 $0.00M
Enterprise Value: $400.44M $371.31M 10/07/1981 $-29.12M
Cash Flow: $24.09M $21.36M never $-2.72M
Cash Flow Multiple: 19.95 21.13 never 1.18
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 09/10/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/10/2020 0.00%
Misc 09/10/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,959,000,000 1,959,000,000 09/10/2020 0
Shares (FD): 2,000,000,000 2,000,000,000 09/10/2020 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 09/10/2020 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
09/10/2020 0
Production (Silver Eq Oz.): (guess) 
7,256,812
(guess) 
7,859,736
09/10/2020 602,924
Initial CapEx (Outstanding): n/a n/a 09/10/2020 n/a
Funding Option: n/a n/a 09/10/2020 n/a
Documentation: none PRODUCER 09/10/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/10/2020
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 09/10/2020 0.00M
Measured & Indicated: 3.50M 3.50M 09/10/2020 0.00M
Inferred: 1.50M 1.50M 09/10/2020 0.00M
Reserves & Resources: 5.00M 5.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.53M 1.53M 09/10/2020 0.00M
Measured & Indicated: 2.69M 2.69M 09/10/2020 0.00M
Inferred: 0.64M 0.64M 09/10/2020 0.00M
Reserves & Resources: 3.32M 3.32M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
09/10/2020 0oz.
Cash Cost: $1,200 $1,200 09/10/2020 $0.00
Extra Operating Cost: $400 $400 09/10/2020 $0.00
Average Grade: 3.80 g/t 3.80 g/t 09/10/2020 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/10/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 3.50M 3.50M 09/10/2020 0.00M
Annual Production: 200,000oz. 200,000oz. 09/10/2020 0oz.
Cash Cost: $950 $950 09/10/2020 $0
Extra Operating Cost: $400 $400 09/10/2020 $0
SILVER 09/10/2020
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 09/10/2020 0.00M
Measured & Indicated: n/a n/a 09/10/2020 0.00M
Inferred: n/a n/a 09/10/2020 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 09/10/2020 0.00M
Measured & Indicated: n/a n/a 09/10/2020 0.00M
Inferred: n/a n/a 09/10/2020 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 09/10/2020 $0.00
Extra Operating Cost: n/a n/a 09/10/2020 $0.00
Average Grade: n/a n/a 09/10/2020 n/a
Recovery Rate: n/a n/a 09/10/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/10/2020 0.00M
Annual Production: n/a n/a 09/10/2020 n/a
Cash Cost: n/a n/a 09/10/2020 n/a
Extra Operating Cost: n/a n/a 09/10/2020 n/a

Property

Last Analysis Data  (09/10/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
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.
Production Philippines, Philippines Siana 100% (guess) n/a Both show
1.3 million oz deposit.

Open pit mining.

Underground next.
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
200,000 resource

Past producing mine.
Development Western Australia, Australia King of the Hills 100% (guess) 11,000 Both show
400,000 resource.
Production Philippines, Philippines Siana 100% (guess) n/a Both show
1.3 million oz deposit.

Open pit mining.

Underground next.
Total Land Package Size (ha): 25,000  

Profitability (by resource)

Proven &
Probable
09/10/2020
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 10.85M
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 9.22M
Maximum Profit (Gold): $368.53M $326.87M n/a $-41.66M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $368.53M $326.87M n/a $-41.66M
Max Profit / Current MCap: 0.767 0.724 n/a -0.043
Max Profit Per Share (Gold): $0.18 $0.16 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.18 $0.16 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $314.07 $295.03 n/a $-19.04
FD Mkt. Cap / Silver Eq.: $4.33 $3.75 n/a $-0.57
FD Mkt. Cap / Per Metal
as % Spot Price:
16.15% 15.49% n/a -0.67%
Measured &
Indicated
09/10/2020
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 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 21.10M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.69M 2.69M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 16.19M
Maximum Profit (Gold): $646.98M $573.84M n/a $-73.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $646.98M $573.84M n/a $-73.14M
Max Profit / Current MCap: 1.346 1.271 n/a -0.075
Max Profit Per Share (Gold): $0.32 $0.29 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.32 $0.29 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $178.90 $168.06 n/a $-10.84
FD Mkt. Cap / Silver Eq.: $2.47 $2.14 n/a $-0.33
FD Mkt. Cap / Per Metal
as % Spot Price:
9.20% 8.82% n/a -0.38%

Reserves &
Resources
09/10/2020
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 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 30.15M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.32M 3.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 20.04M
Maximum Profit (Gold): $800.53M $710.03M n/a $-90.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $800.53M $710.03M n/a $-90.50M
Max Profit / Current MCap: 1.666 1.573 n/a -0.093
Max Profit Per Share (Gold): $0.40 $0.36 n/a $-0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.40 $0.36 n/a $-0.05
Total Free Profit Per Share: $0.07 $0.05 n/a $-0.03
FD Mkt. Cap / Gold Eq.: $144.58 $135.82 n/a $-8.76
FD Mkt. Cap / Silver Eq.: $1.99 $1.73 n/a $-0.26
FD Mkt. Cap / Per Metal
as % Spot Price:
7.44% 7.13% n/a -0.31%

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.