Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Carbine Resources Ltd
www: www.carbineresources.com.au     email: admin@carbineresources.com.au

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:CRB AUD
OTCMKTS:CRNRF USD

Description

Carbine Resources Ltd are a gold focused junior, late stage development company with one mine in development in Australia. They have approximately 0.9Moz. of gold in the reserves and resources category of which 0.4Moz. are in the measured and indicated category. They have a market capitalisation of ~A$6.1M which is a rise of roughly 31% over the last nine months. As of 10/07/2018 they have no debt and ~A$1.96M cash. They have 200M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 10/07/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $4.65M $6.10M 10/07/2018 $1.44M
Total Assets: $2.55M $2.38M 10/07/2018 $-0.16M
Total Liabilities: $0.07M $0.07M 10/07/2018 $0.00M
Current Assets: $2.47M $2.31M 10/07/2018 $-0.16M
Current Liabilities: $0.07M $0.07M 10/07/2018 $0.00M
Total Debt: $0.00M $0.00M 10/07/2018 $0.00M
Cash: $2.10M $1.96M 10/07/2018 $-0.13M
Enterprise Value: $2.55M $4.13M 02/17/1970 $1.58M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 10/07/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/07/2018 0.00%
Misc 10/07/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 200,000,000 200,000,000 10/07/2018 0
Shares (FD): 207,000,000 207,000,000 10/07/2018 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 10/07/2018 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/07/2018 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/07/2018 0
Initial CapEx (Outstanding): $70.00M
1504.49% of Mkt.Cap		 $70.00M
1148.47% of Mkt.Cap 		10/07/2018 $0.00M
Funding Option: n/a n/a 10/07/2018 n/a
Documentation: none none 10/07/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/07/2018
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 10/07/2018 0.00M
Measured & Indicated: 0.40M 0.40M 10/07/2018 0.00M
Inferred: 0.50M 0.50M 10/07/2018 0.00M
Reserves & Resources: 0.90M 0.90M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/07/2018 0.00M
Measured & Indicated: 0.26M 0.26M 10/07/2018 0.00M
Inferred: 0.20M 0.20M 10/07/2018 0.00M
Reserves & Resources: 0.46M 0.46M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/07/2018 $0.00
Extra Operating Cost: n/a n/a 10/07/2018 $0.00
Average Grade: 1.50 g/t 1.50 g/t 10/07/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/07/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 10/07/2018 0.00M
Annual Production: 40,000oz. 40,000oz. 10/07/2018 0oz.
Cash Cost: $600 $600 10/07/2018 $0
Extra Operating Cost: $400 $400 10/07/2018 $0
SILVER 10/07/2018
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 10/07/2018 0.00M
Measured & Indicated: n/a n/a 10/07/2018 0.00M
Inferred: n/a n/a 10/07/2018 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 10/07/2018 0.00M
Measured & Indicated: n/a n/a 10/07/2018 0.00M
Inferred: n/a n/a 10/07/2018 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 10/07/2018 $0.00
Extra Operating Cost: n/a n/a 10/07/2018 $0.00
Average Grade: n/a n/a 10/07/2018 n/a
Recovery Rate: n/a n/a 10/07/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/07/2018 0.00M
Annual Production: n/a n/a 10/07/2018 n/a
Cash Cost: n/a n/a 10/07/2018 n/a
Extra Operating Cost: n/a n/a 10/07/2018 n/a

Property

Last Analysis Data  (10/07/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Development Queensland, Australia Mount Morgan 100% (guess) Open Pit show
DFS completed.

$70 million capex.

40,000 oz annual production.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Development Queensland, Australia Mount Morgan 100% (guess) Open Pit show
DFS completed.

$70 million capex.

40,000 oz annual production.

Profitability (by resource)

Proven &
Probable		 10/07/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 10/07/2018
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.): 0.40M 0.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.55M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.26M 0.26M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.64M
Maximum Profit (Gold): $36.32M $74.98M n/a $38.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $36.32M $74.98M n/a $38.65M
Max Profit / Current MCap: 7.807 12.301 n/a 4.494
Max Profit Per Share (Gold): $0.18 $0.36 n/a $0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.18 $0.36 n/a $0.19
Total Free Profit Per Share: $0.15 $0.32 n/a $0.17
FD Mkt. Cap / Gold Eq.: $18.17 $23.81 n/a $5.63
FD Mkt. Cap / Silver Eq.: $0.22 $0.27 n/a $0.05
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.51% 1.68% n/a 0.17%

Reserves &
Resources		 10/07/2018
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.75M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.46M 0.46M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.91M
Maximum Profit (Gold): $64.70M $133.55M n/a $68.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $64.70M $133.55M n/a $68.85M
Max Profit / Current MCap: 13.906 21.912 n/a 8.005
Max Profit Per Share (Gold): $0.31 $0.65 n/a $0.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.31 $0.65 n/a $0.33
Total Free Profit Per Share: $0.28 $0.60 n/a $0.32
FD Mkt. Cap / Gold Eq.: $10.20 $13.37 n/a $3.16
FD Mkt. Cap / Silver Eq.: $0.12 $0.15 n/a $0.03
FD Mkt. Cap / Per Metal
as % Spot Price:		 0.85% 0.94% n/a 0.09%

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.