Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Genesis Minerals Ltd

www: genesisminerals.com.au   email: info@genesisminerals.com.au
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:GMD AUD
OTCMKTS:GSISF USD

Description

Genesis Minerals Ltd are a gold focused major 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$5286.02M which is a rise of roughly 76% over the last five months. As of 08/21/2025 they have ~A$66M debt and ~A$173.62M 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
Item Value Value Updated
MCap (FD): $3,005.02M $5,286.02M 07/18/2025
MCap (OS): $2,877.79M $5,062.23M 07/18/2025
Total Assets: $874.05M $891.22M 07/18/2025
Total Liabilities: $170.93M $174.28M 07/18/2025
Current Assets: $176.11M $179.56M 07/18/2025
Current Liabilities: $32.37M $33.01M 07/18/2025
Total Debt: $0.00M $66.02M 08/21/2025
Cash: $176.11M $173.62M 08/21/2025
Debt (Net): $-176.11M $-107.61M
Enterprise Value: $2,828.91M $5,178.42M 02/05/2134
Cash Flow: $349.07M $582.17M never
Cash Flow Multiple: 8.61 9.08 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 07/18/2025
Misc 07/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,131,000,000 1,131,000,000 07/18/2025
Shares (FD): 1,181,000,000 1,181,000,000 07/18/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a 11/16/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 01/01/2023 07/18/2025
Production (Gold Eq Oz.): (guess) 
235,000		 (guess) 
275,000		 08/21/2025
Production (Silver Eq Oz.): (guess) 
20,594,360		 (guess) 
17,987,417		 08/21/2025
Development Phase: none Producer (Multiple Mines) 09/30/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 07/16/2024
Cash Flow Multiple: 18 18 06/06/2025

Resource Data

GOLD 07/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.90M 3.90M 07/18/2025
Measured & Indicated: 12.00M 12.00M 07/18/2025
Inferred: 6.00M 6.00M 07/18/2025
Reserves & Resources: 18.00M 18.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.32M 3.32M 07/18/2025
Measured & Indicated: 8.82M 8.82M 07/18/2025
Inferred: 2.55M 2.55M 07/18/2025
Reserves & Resources: 11.37M 11.37M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
235,000oz.		 (guess) 
275,000oz.		 08/21/2025
Cash Cost: $1,200 $1,500 08/21/2025
Extra Operating Cost: $650 $700 08/21/2025
Total: $1,850 $2,200 08/21/2025
Margin (Free Cash Flow): $1,485 (45%) $2,117 (49%)
MCap / Production (AuEq): $12,787.31 $19,221.90
EV / Production (AuEq): $12,037.92 $18,830.60
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 07/18/2025
Open Pit (Avg): n/a 1.50 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/16/2025
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 07/18/2025
Annual Production: 325,000oz. 325,000oz. 07/18/2025
Cash Cost: $1,250 $1,600 08/21/2025
Extra Operating Cost: $700 $750 08/21/2025
SILVER 07/18/2025
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 07/18/2025
Measured & Indicated: n/a n/a 07/18/2025
Inferred: n/a n/a 07/18/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/18/2025
Measured & Indicated: n/a n/a 07/18/2025
Inferred: n/a n/a 07/18/2025
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 07/18/2025
Extra Operating Cost: n/a n/a 07/18/2025
Total: n/a n/a 07/18/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $145.91 $293.87
EV / Production (AgEq): $137.36 $287.89
G
R
A
D
E		 Underground (Avg): n/a n/a 07/18/2025
Open Pit (Avg): n/a n/a 07/11/2023
Recovery Rate: n/a n/a 07/18/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/18/2025
Annual Production: n/a n/a 07/18/2025
Cash Cost: n/a n/a 07/18/2025
Extra Operating Cost: n/a n/a 07/18/2025

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
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 3.90M 3.90M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.32M 3.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,924.13M $7,017.79M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,924.13M $7,017.79M n/a
Max Profit / Current MCap: 1.639 1.328 n/a
Max Profit Per Share (Gold): $4.17 $5.94 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.17 $5.94 n/a
Total Free Profit Per Share: $0.24 $0.00 n/a
FD MCap / Gold Eq.: $906.49 $1,594.58 n/a
FD MCap / Silver Eq.: $10.34 $24.38 n/a
FD MCap / Per Metal
as % Spot Price:		 27.18% 36.94% n/a
EV / Gold Eq.: $853.37 $1,562.12 n/a
EV / Silver Eq.: $9.74 $23.88 n/a
EV / Per Metal
as % Spot Price:		 25.59% 36.19% n/a
Measured &
Indicated		 07/18/2025
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.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.82M 8.82M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $13,105.77M $18,678.11M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $13,105.77M $18,678.11M n/a
Max Profit / Current MCap: 4.361 3.533 n/a
Max Profit Per Share (Gold): $11.10 $15.82 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $11.10 $15.82 n/a
Total Free Profit Per Share: $7.17 $9.04 n/a
FD MCap / Gold Eq.: $340.59 $599.12 n/a
FD MCap / Silver Eq.: $3.89 $9.16 n/a
FD MCap / Per Metal
as % Spot Price:		 10.21% 13.88% n/a
EV / Gold Eq.: $320.63 $586.92 n/a
EV / Silver Eq.: $3.66 $8.97 n/a
EV / Per Metal
as % Spot Price:		 9.61% 13.60% n/a

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

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 11.37M 11.37M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $16,893.57M $24,076.41M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $16,893.57M $24,076.41M n/a
Max Profit / Current MCap: 5.622 4.555 n/a
Max Profit Per Share (Gold): $14.30 $20.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.30 $20.39 n/a
Total Free Profit Per Share: $10.37 $13.61 n/a
FD MCap / Gold Eq.: $264.22 $464.79 n/a
FD MCap / Silver Eq.: $3.02 $7.11 n/a
FD MCap / Per Metal
as % Spot Price:		 7.92% 10.77% n/a
EV / Gold Eq.: $248.74 $455.33 n/a
EV / Silver Eq.: $2.84 $6.96 n/a
EV / Per Metal
as % Spot Price:		 7.46% 10.55% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults