Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
ASX:RED
AUD
OTCMKTS:REDLF
USD
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$364.47M which is a rise of roughly 4% over the last nine months. As of 03/20/2023 they have ~A$109M debt and ~A$17.86M cash. They have 3,386M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/02/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$350.83M
$364.47M
03/20/2023
Total Assets:
$392.15M
$381.75M
09/02/2022
Total Liabilities:
$267.77M
$260.67M
09/02/2022
Current Assets:
$62.53M
$60.87M
09/02/2022
Current Liabilities:
$75.44M
$73.44M
09/02/2022
Total Debt:
$118.94M
$109.17M
03/20/2023
Cash:
$21.75M
$17.86M
03/20/2023
Enterprise Value:
$448.02M
$455.77M
06/10/1984
Cash Flow:
$80.70M
$99.46M
never
Cash Flow Multiple:
4.35
3.66
never
Net Debt to Cash Flow Ratio:
1.20
0.92
never
Finance within 1 year:
09/02/2022
Misc
09/02/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
2,362,000,000
3,386,000,000
03/20/2023
Shares (FD):
2,401,000,000
3,443,000,000
03/20/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
06/01/2022
09/02/2022
Production (Gold Eq Oz.):
(guess) 150,000
(guess) 200,000
03/20/2023
Production (Silver Eq Oz.) :
(guess) 12,787,570
(guess) 16,509,538
03/20/2023
Initial CapEx (Outstanding):
n/a
n/a
09/02/2022
Funding Option:
n/a
n/a
09/02/2022
Documentation:
none
PRODUCER
04/19/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
Cash Flow Multiplier:
5
8
04/18/2023
Resource Data
GOLD
09/02/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
2.50M
2.50M
09/02/2022
Measured & Indicated:
3.50M
4.00M
09/16/2022
Inferred:
1.50M
2.00M
09/16/2022
Reserves & Resources:
5.00M
6.00M
never
P L A U S I B L E
Proven & Probable:
2.13M
2.13M
09/02/2022
Measured & Indicated:
2.81M
3.15M
09/16/2022
Inferred:
0.64M
0.85M
09/16/2022
Reserves & Resources:
3.44M
4.00M
never
C U R R E N T
Annual Production:
(guess) 150,000oz.
(guess) 200,000oz.
03/20/2023
Cash Cost:
$900
$950
03/25/2023
Extra Operating Cost:
$400
$500
03/25/2023
Average Grade:
1.40 g/t
1.40 g/t
09/02/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/19/2023
F U T U R E
Proven & Probable:
3.50M
5.00M
09/16/2022
Annual Production:
175,000oz.
250,000oz.
09/16/2022
Cash Cost:
$900
$1,100
04/18/2023
Extra Operating Cost:
$400
$500
03/25/2023
SILVER
09/02/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
09/02/2022
Measured & Indicated:
n/a
n/a
09/02/2022
Inferred:
n/a
n/a
09/02/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/02/2022
Measured & Indicated:
n/a
n/a
09/02/2022
Inferred:
n/a
n/a
09/02/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
09/02/2022
Extra Operating Cost:
n/a
n/a
09/02/2022
Average Grade:
n/a
n/a
09/02/2022
Recovery Rate:
n/a
n/a
09/02/2022
F U T U R E
Proven & Probable:
n/a
n/a
09/02/2022
Annual Production:
n/a
n/a
09/02/2022
Cash Cost:
n/a
n/a
09/02/2022
Extra Operating Cost:
n/a
n/a
09/02/2022
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
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
2.50M
2.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.13M
2.13M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,143.25M
$1,056.76M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,143.25M
$1,056.76M
n/a
Max Profit / Current MCap:
3.259
2.899
n/a
Max Profit Per Share (Gold):
$0.48
$0.31
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.48
$0.31
n/a
Total Free Profit Per Share:
$0.26
$0.15
n/a
FD MCap / Gold Eq.:
$165.10
$171.51
n/a
FD MCap / Silver Eq.:
$1.94
$2.08
n/a
FD MCap / Per Metal as % Spot Price:
8.98%
8.81%
n/a
Measured & Indicated
09/02/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
3.50M
4.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.81M
3.15M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,509.09M
$1,564.01M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,509.09M
$1,564.01M
n/a
Max Profit / Current MCap:
4.301
4.291
n/a
Max Profit Per Share (Gold):
$0.63
$0.45
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.63
$0.45
n/a
Total Free Profit Per Share:
$0.41
$0.29
n/a
FD MCap / Gold Eq.:
$125.07
$115.89
n/a
FD MCap / Silver Eq.:
$1.47
$1.40
n/a
FD MCap / Per Metal as % Spot Price:
6.80%
5.95%
n/a
Reserves & Resources
09/02/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
5.00M
6.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.44M
4.00M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,852.07M
$1,986.71M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,852.07M
$1,986.71M
n/a
Max Profit / Current MCap:
5.279
5.451
n/a
Max Profit Per Share (Gold):
$0.77
$0.58
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.77
$0.58
n/a
Total Free Profit Per Share:
$0.56
$0.42
n/a
FD MCap / Gold Eq.:
$101.91
$91.23
n/a
FD MCap / Silver Eq.:
$1.20
$1.11
n/a
FD MCap / Per Metal as % Spot Price:
5.54%
4.69%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/02/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6796
AUD 0.6616
06/03/2023
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: