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
Calculated using 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 mid-tier producer with three exploration properties in Australia. They have approximately 15Moz. of gold in the reserves and resources category of which 10Moz. are in the measured and indicated category. They have a market capitalisation of ~A$3271.13M which is a rise of roughly 87% over the last ten months. As of 07/16/2024 they have no debt and ~A$114.69M cash. They have 1,122M shares outstanding and trade on

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

General Details

Financial 07/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,751.24M $3,271.13M 07/16/2024
Total Assets: $25.60M $24.35M 07/16/2024
Total Liabilities: $6.74M $6.41M 07/16/2024
Current Assets: $121.26M $115.33M 07/16/2024
Current Liabilities: $2.29M $2.18M 07/16/2024
Total Debt: $0.00M $0.00M 07/16/2024
Cash: $120.58M $114.69M 07/16/2024
Enterprise Value: $1,630.66M $3,156.45M 01/08/2070
Cash Flow: $100.45M $294.18M never
Cash Flow Multiple: 17.43 11.12 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 07/16/2024
Misc 07/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,121,996,411 1,121,996,411 07/16/2024
Shares (FD): 1,171,000,000 1,171,000,000 07/16/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2023 07/16/2024
Production (Gold Eq Oz.): (guess) 
175,000		 (guess) 
200,000		 10/17/2024
Production (Silver Eq Oz.): (guess) 
13,885,504		 (guess) 
20,417,461		 10/17/2024
Initial CapEx (Outstanding): n/a n/a 07/16/2024
Funding Option: n/a n/a 07/16/2024
Documentation: none PRODUCER 02/01/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 07/16/2024
Cash Flow Multiplier: 15 15 07/16/2024

Resource Data

GOLD 07/16/2024
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 07/16/2024
Measured & Indicated: 10.00M 10.00M 07/16/2024
Inferred: 5.00M 5.00M 07/16/2024
Reserves & Resources: 15.00M 15.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.32M 3.32M 07/16/2024
Measured & Indicated: 7.46M 7.46M 07/16/2024
Inferred: 2.13M 2.13M 07/16/2024
Reserves & Resources: 9.59M 9.59M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
175,000oz.		 (guess) 
200,000oz.		 10/17/2024
Cash Cost: $1,300 $1,250 10/17/2024
Extra Operating Cost: $600 $600 07/16/2024
Total: $1,900 $1,850 10/17/2024
Margin (Free Cash Flow): $574 (23%) $1,471 (44%)
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 07/16/2024
Open Pit (Avg): n/a 1.50 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/01/2025
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 07/16/2024
Annual Production: 350,000oz. 350,000oz. 07/16/2024
Cash Cost: $1,200 $1,200 07/16/2024
Extra Operating Cost: $550 $550 07/16/2024
SILVER 07/16/2024
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 07/16/2024
Measured & Indicated: n/a n/a 07/16/2024
Inferred: n/a n/a 07/16/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/16/2024
Measured & Indicated: n/a n/a 07/16/2024
Inferred: n/a n/a 07/16/2024
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 07/16/2024
Extra Operating Cost: n/a n/a 07/16/2024
Total: n/a n/a 07/16/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/16/2024
Open Pit (Avg): n/a n/a 07/11/2023
Recovery Rate: n/a n/a 07/16/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/16/2024
Annual Production: n/a n/a 07/16/2024
Cash Cost: n/a n/a 07/16/2024
Extra Operating Cost: n/a n/a 07/16/2024

Property

Last Analysis Data  (07/16/2024)
Stage Name Owned Au Ag Cu Notes
Exp Laverton - Redcliffe 100% show
500,000 oz at 1.5 gpt

Drilling
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.
Total Land Package Size (ha): 126,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Laverton - Redcliffe 100% show
500,000 oz at 1.5 gpt

Drilling
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.
Total Land Package Size (ha): 126,500  

Profitability (by resource)

Proven &
Probable		 07/16/2024
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): $1,902.81M $4,876.03M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,902.81M $4,876.03M n/a
Max Profit / Current MCap: 1.087 1.491 n/a
Max Profit Per Share (Gold): $1.62 $4.16 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.62 $4.16 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $528.28 $986.77 n/a
FD MCap / Silver Eq.: $6.66 $9.67 n/a
FD MCap / Per Metal
as % Spot Price:		 21.35% 29.71% n/a
Measured &
Indicated		 07/16/2024
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.): 10.00M 10.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.46M 7.46M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,283.76M $10,977.33M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,283.76M $10,977.33M n/a
Max Profit / Current MCap: 2.446 3.356 n/a
Max Profit Per Share (Gold): $3.66 $9.37 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.66 $9.37 n/a
Total Free Profit Per Share: $1.44 $5.01 n/a
FD MCap / Gold Eq.: $234.66 $438.31 n/a
FD MCap / Silver Eq.: $2.96 $4.29 n/a
FD MCap / Per Metal
as % Spot Price:		 9.48% 13.20% n/a

Reserves &
Resources		 07/16/2024
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.): 15.00M 15.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.59M 9.59M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $5,503.51M $14,102.99M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $5,503.51M $14,102.99M n/a
Max Profit / Current MCap: 3.143 4.311 n/a
Max Profit Per Share (Gold): $4.70 $12.04 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.70 $12.04 n/a
Total Free Profit Per Share: $2.48 $7.68 n/a
FD MCap / Gold Eq.: $182.65 $341.17 n/a
FD MCap / Silver Eq.: $2.30 $3.34 n/a
FD MCap / Per Metal
as % Spot Price:		 7.38% 10.27% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults