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

Carbine Resources Ltd

www: www.carbineresources.com.au   email: admin@carbineresources.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
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$6.13M which is a rise of roughly 32% over the last one months. As of 08/16/2020 they have no debt and ~A$1.24M 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 $6.13M 08/16/2020 $1.47M
Total Assets: $2.55M $1.70M 08/16/2020 $-0.85M
Total Liabilities: $0.07M $0.02M 08/16/2020 $-0.06M
Current Assets: $2.47M $1.64M 08/16/2020 $-0.83M
Current Liabilities: $0.07M $0.02M 08/16/2020 $-0.06M
Total Debt: $0.00M $0.00M 08/16/2020 $0.00M
Cash: $2.10M $1.24M 08/16/2020 $-0.86M
Enterprise Value: $2.55M $4.89M 02/26/1970 $2.34M
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: 08/16/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/16/2020 0.00%
Misc 10/07/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 200,000,000 199,746,000 08/16/2020 -254,000
Shares (FD): 207,000,000 199,746,000 08/16/2020 -7,254,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/16/2020 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/16/2020 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/16/2020 0
Initial CapEx (Outstanding): $70.00M
1504.49% of Mkt.Cap		 $70.00M
1142.64% of Mkt.Cap 		08/16/2020 $0.00M
Funding Option: n/a n/a 08/16/2020 n/a
Documentation: none none 08/16/2020 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 08/16/2020 0.00M
Measured & Indicated: 0.40M 0.40M 08/16/2020 0.00M
Inferred: 0.50M 0.50M 08/16/2020 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 08/16/2020 0.00M
Measured & Indicated: 0.26M 0.26M 08/16/2020 0.00M
Inferred: 0.20M 0.20M 08/16/2020 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 08/16/2020 $0.00
Extra Operating Cost: n/a n/a 08/16/2020 $0.00
Average Grade: 1.50 g/t 1.50 g/t 08/16/2020 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 08/16/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 08/16/2020 0.00M
Annual Production: 40,000oz. 40,000oz. 08/16/2020 0oz.
Cash Cost: $600 $600 08/16/2020 $0
Extra Operating Cost: $400 $400 08/16/2020 $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 08/16/2020 0.00M
Measured & Indicated: n/a n/a 08/16/2020 0.00M
Inferred: n/a n/a 08/16/2020 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 08/16/2020 0.00M
Measured & Indicated: n/a n/a 08/16/2020 0.00M
Inferred: n/a n/a 08/16/2020 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 08/16/2020 $0.00
Extra Operating Cost: n/a n/a 08/16/2020 $0.00
Average Grade: n/a n/a 08/16/2020 n/a
Recovery Rate: n/a n/a 08/16/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/16/2020 0.00M
Annual Production: n/a n/a 08/16/2020 n/a
Cash Cost: n/a n/a 08/16/2020 n/a
Extra Operating Cost: n/a n/a 08/16/2020 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 -3.72M
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 -2.38M
Maximum Profit (Gold): $36.32M $170.06M n/a $133.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $36.32M $170.06M n/a $133.74M
Max Profit / Current MCap: 7.807 27.760 n/a 19.953
Max Profit Per Share (Gold): $0.18 $0.85 n/a $0.68
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.18 $0.85 n/a $0.68
Total Free Profit Per Share: $0.15 $0.81 n/a $0.66
FD Mkt. Cap / Gold Eq.: $18.17 $23.93 n/a $5.76
FD Mkt. Cap / Silver Eq.: $0.22 $0.33 n/a $0.11
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.51% 1.23% n/a -0.28%

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 -8.36M
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 -4.24M
Maximum Profit (Gold): $64.70M $302.92M n/a $238.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $64.70M $302.92M n/a $238.22M
Max Profit / Current MCap: 13.906 49.447 n/a 35.541
Max Profit Per Share (Gold): $0.31 $1.52 n/a $1.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.31 $1.52 n/a $1.20
Total Free Profit Per Share: $0.28 $1.47 n/a $1.19
FD Mkt. Cap / Gold Eq.: $10.20 $13.43 n/a $3.23
FD Mkt. Cap / Silver Eq.: $0.12 $0.18 n/a $0.06
FD Mkt. Cap / Per Metal
as % Spot Price:		 0.85% 0.69% n/a -0.16%

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.