Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Genesis Minerals Ltd

www: genesisminerals.com.au   email: info@genesisminerals.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:GMD AUD
OTCMKTS:GSISF USD

Description

Genesis Minerals Ltd are a gold focused mid-tier producer with three exploration properties in Australia. They have approximately 18Moz. of gold in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~A$5244.93M which is a rise of roughly 75% over the last three months. As of 08/21/2025 they have ~A$65M debt and ~A$170.51M cash. They have 1,131M shares outstanding and trade on

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

General Details

Financial 07/18/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $3,005.02M $5,244.93M 07/18/2025 $2,239.91M
MCap (OS): $2,877.79M $5,022.88M 07/18/2025 $2,145.08M
Total Assets: $874.05M $875.25M 07/18/2025 $1.20M
Total Liabilities: $170.93M $171.16M 07/18/2025 $0.23M
Current Assets: $176.11M $176.35M 07/18/2025 $0.24M
Current Liabilities: $32.37M $32.42M 07/18/2025 $0.04M
Total Debt: $0.00M $64.83M 08/21/2025 $64.83M
Cash: $176.11M $170.51M 08/21/2025 $-5.59M
Debt (Net): $-176.11M $-105.68M $70.43M
Enterprise Value: $2,828.91M $5,139.25M 11/08/2132 $2,310.34M
Cash Flow: $349.07M $558.66M never $209.59M
Cash Flow Multiple: 8.61 9.39 never 0.78
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/18/2025 n/a
Misc 07/18/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,131,000,000 1,131,000,000 07/18/2025 0
Shares (FD): 1,181,000,000 1,181,000,000 07/18/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a 09/30/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2023 07/18/2025 n/a
Production (Gold Eq Oz.): (guess) 
235,000		 (guess) 
275,000		 08/21/2025 40,000
Production (Silver Eq Oz.): (guess) 
20,594,360		 (guess) 
22,772,260		 08/21/2025 2,177,900
Development Phase: none Producer (Single Mine) 09/30/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 07/16/2024 0
Cash Flow Multiple: 18 18 06/06/2025 0.00

Resource Data

GOLD 07/18/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.90M 3.90M 07/18/2025 0.00M
Measured & Indicated: 12.00M 12.00M 07/18/2025 0.00M
Inferred: 6.00M 6.00M 07/18/2025 0.00M
Reserves & Resources: 18.00M 18.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.32M 3.32M 07/18/2025 0.00M
Measured & Indicated: 8.82M 8.82M 07/18/2025 0.00M
Inferred: 2.55M 2.55M 07/18/2025 0.00M
Reserves & Resources: 11.37M 11.37M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
235,000oz.		 (guess) 
275,000oz.		 08/21/2025 40,000oz.
Cash Cost: $1,200 $1,500 08/21/2025 $300.00
Extra Operating Cost: $650 $700 08/21/2025 $50.00
Total: $1,850 $2,200 08/21/2025 $350.00
Margin (Free Cash Flow): $1,485 (45%) $2,032 (48%) $546.09
MCap / Production (AuEq): $12,787.31 $19,072.47 $6,285.17
EV / Production (AuEq): $12,037.92 $18,688.19 $6,650.27
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 07/18/2025 n/a
Open Pit (Avg): n/a 1.50 g/t 03/23/2024 1.50 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/30/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 07/18/2025 0.00M
Annual Production: 325,000oz. 325,000oz. 07/18/2025 0oz.
Cash Cost: $1,250 $1,600 08/21/2025 $350
Extra Operating Cost: $700 $750 08/21/2025 $50
SILVER 07/18/2025
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 07/18/2025 0.00M
Measured & Indicated: n/a n/a 07/18/2025 0.00M
Inferred: n/a n/a 07/18/2025 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 07/18/2025 0.00M
Measured & Indicated: n/a n/a 07/18/2025 0.00M
Inferred: n/a n/a 07/18/2025 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 07/18/2025 $0.00
Extra Operating Cost: n/a n/a 07/18/2025 $0.00
Total: n/a n/a 07/18/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $145.91 $230.32 $84.41
EV / Production (AgEq): $137.36 $225.68 $88.32
G
R
A
D
E		 Underground (Avg): n/a n/a 07/18/2025 n/a
Open Pit (Avg): n/a n/a 07/11/2023 n/a
Recovery Rate: n/a n/a 07/18/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/18/2025 0.00M
Annual Production: n/a n/a 07/18/2025 n/a
Cash Cost: n/a n/a 07/18/2025 n/a
Extra Operating Cost: n/a n/a 07/18/2025 n/a

Property

Last Analysis Data  (07/18/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Laverton - Redcliffe
100 show
500,000 oz at 1.5 gpt

Drilling

Size: 125,000 ha
Exp Leonora Assets
100 show
Gwalia
Tower Hill
Zoroastrian
Adphodite
Harbor Lights
Exp Ulysses
100 show
1.6 million oz deposit (1.8 gpt)

Feasibility underway.

Size: 1,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Laverton - Redcliffe
100 show
500,000 oz at 1.5 gpt

Drilling

Size: 125,000 ha
Exp Leonora Assets
100 show
Gwalia
Tower Hill
Zoroastrian
Adphodite
Harbor Lights
Exp Ulysses
100 show
1.6 million oz deposit (1.8 gpt)

Feasibility underway.

Size: 1,500 ha

Profitability (by resource)

Proven &
Probable		 07/18/2025
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.): 3.90M 3.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -18.83M
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 -16.00M
Maximum Profit (Gold): $4,924.13M $6,734.42M n/a $1,810.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,924.13M $6,734.42M n/a $1,810.29M
Max Profit / Current MCap: 1.639 1.284 n/a -0.355
Max Profit Per Share (Gold): $4.17 $5.70 n/a $1.53
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.17 $5.70 n/a $1.53
Total Free Profit Per Share: $0.24 $0.00 n/a $-0.24
FD MCap / Gold Eq.: $906.49 $1,582.18 n/a $675.69
FD MCap / Silver Eq.: $10.34 $19.11 n/a $8.76
FD MCap / Per Metal
as % Spot Price:		 27.18% 37.39% n/a 10.21%
EV / Gold Eq.: $853.37 $1,550.30 n/a $696.94
EV / Silver Eq.: $9.74 $18.72 n/a $8.98
EV / Per Metal
as % Spot Price:		 25.59% 36.64% n/a 11.05%
Measured &
Indicated		 07/18/2025
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.): 12.00M 12.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -57.93M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.82M 8.82M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -42.59M
Maximum Profit (Gold): $13,105.77M $17,923.92M n/a $4,818.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,105.77M $17,923.92M n/a $4,818.15M
Max Profit / Current MCap: 4.361 3.417 n/a -0.944
Max Profit Per Share (Gold): $11.10 $15.18 n/a $4.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.10 $15.18 n/a $4.08
Total Free Profit Per Share: $7.17 $8.33 n/a $1.16
FD MCap / Gold Eq.: $340.59 $594.46 n/a $253.87
FD MCap / Silver Eq.: $3.89 $7.18 n/a $3.29
FD MCap / Per Metal
as % Spot Price:		 10.21% 14.05% n/a 3.84%
EV / Gold Eq.: $320.63 $582.48 n/a $261.85
EV / Silver Eq.: $3.66 $7.03 n/a $3.38
EV / Per Metal
as % Spot Price:		 9.61% 13.77% n/a 4.15%

Reserves &
Resources		 07/18/2025
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.): 18.00M 18.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -86.89M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 11.37M 11.37M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -54.90M
Maximum Profit (Gold): $16,893.57M $23,104.25M n/a $6,210.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16,893.57M $23,104.25M n/a $6,210.68M
Max Profit / Current MCap: 5.622 4.405 n/a -1.217
Max Profit Per Share (Gold): $14.30 $19.56 n/a $5.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.30 $19.56 n/a $5.26
Total Free Profit Per Share: $10.37 $12.71 n/a $2.34
FD MCap / Gold Eq.: $264.22 $461.17 n/a $196.95
FD MCap / Silver Eq.: $3.02 $5.57 n/a $2.55
FD MCap / Per Metal
as % Spot Price:		 7.92% 10.90% n/a 2.98%
EV / Gold Eq.: $248.74 $451.88 n/a $203.14
EV / Silver Eq.: $2.84 $5.46 n/a $2.62
EV / Per Metal
as % Spot Price:		 7.46% 10.68% n/a 3.22%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults