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

Radisson Mining

www: radissonmining.com   email: info@radissonmining.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:RDS CAD
OTCMKTS:RMRDF USD

Description

Radisson Mining are a gold focused junior, late stage developer with two exploration properties in Canada. They have approximately 1.5Moz. of gold in the reserves and resources category of which 0.75Moz. are in the measured and indicated category. They have a market capitalisation of ~C$181.47M which is a rise of roughly 188% over the last ten months. As of 11/24/2024 they have no debt and ~C$6.54M cash. They have 342M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 11/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $63.01M $181.47M 11/24/2024
MCap (OS): $58.74M $169.17M 11/24/2024
Total Assets: $35.69M $36.28M 11/24/2024
Total Liabilities: $3.58M $3.64M 11/24/2024
Current Assets: $6.44M $6.54M 11/24/2024
Current Liabilities: $0.49M $0.50M 11/24/2024
Total Debt: $0.00M $0.00M 11/24/2024
Cash: $6.44M $6.54M 11/24/2024
Debt (Net): $-6.44M $-6.54M
Enterprise Value: $56.58M $174.93M 07/18/1975
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 11/24/2024
Misc 11/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 342,195,409 342,195,409 11/24/2024
Shares (FD): 367,080,123 367,080,123 11/24/2024
Insider Ownership: n/a n/a 11/18/2023
Dividend (Annual): n/a n/a 09/12/2025
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2030 11/24/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/24/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/24/2024
Development Phase: none PEA Released 05/30/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 10
Developer: Likely Path to Production
 05/30/2025
Cash Flow Multiple: 4 3 05/30/2025

Resource Data

GOLD 11/24/2024
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 11/24/2024
Measured & Indicated: 0.60M 0.75M 09/12/2025
Inferred: 0.60M 0.75M 09/12/2025
Reserves & Resources: 1.20M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/24/2024
Measured & Indicated: 0.43M 0.54M 09/12/2025
Inferred: 0.27M 0.34M 09/12/2025
Reserves & Resources: 0.70M 0.88M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/24/2024
Extra Operating Cost: n/a n/a 11/24/2024
Total: $1,550 $2,250 11/24/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 11/24/2024
Open Pit (Avg): n/a n/a 11/18/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/12/2025
F
U
T
U
R
E		 Proven & Probable: 1.50M 3.00M 09/12/2025
Annual Production: 75,000oz. 100,000oz. 05/30/2025
Cash Cost: $1,000 $1,500 09/12/2025
Extra Operating Cost: $550 $750 09/12/2025
SILVER 11/24/2024
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 11/24/2024
Measured & Indicated: n/a n/a 11/24/2024
Inferred: n/a n/a 11/24/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/24/2024
Measured & Indicated: n/a n/a 11/24/2024
Inferred: n/a n/a 11/24/2024
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 11/24/2024
Extra Operating Cost: n/a n/a 11/24/2024
Total: n/a n/a 11/24/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/24/2024
Open Pit (Avg): n/a n/a 11/18/2023
Recovery Rate: n/a n/a 11/24/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/24/2024
Annual Production: n/a n/a 11/24/2024
Cash Cost: n/a n/a 11/24/2024
Extra Operating Cost: n/a n/a 11/24/2024

Property

Last Analysis Data  (11/24/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Douay
100 show
Size: 1,429 ha
Exp O Brien - New Alger
100 show
Small high grade gold project.

Past producing mine.

Good location.

Size: 5,800 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Douay
100 show
Size: 1,429 ha
Exp O Brien - New Alger
100 show
Small high grade gold project.

Past producing mine.

Good location.

Size: 5,800 ha

Profitability (by resource)

Proven &
Probable		 11/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 11/24/2024
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.): 0.60M 0.75M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.43M 0.54M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $484.01M $764.09M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $484.01M $764.09M n/a
Max Profit / Current MCap: 7.681 4.211 n/a
Max Profit Per Share (Gold): $1.32 $2.08 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.32 $2.08 n/a
Total Free Profit Per Share: $1.08 $1.40 n/a
FD MCap / Gold Eq.: $145.87 $336.06 n/a
FD MCap / Silver Eq.: $1.68 $3.83 n/a
FD MCap / Per Metal
as % Spot Price:		 5.46% 9.17% n/a
EV / Gold Eq.: $130.97 $323.94 n/a
EV / Silver Eq.: $1.51 $3.70 n/a
EV / Per Metal
as % Spot Price:		 4.90% 8.84% n/a

Reserves &
Resources		 11/24/2024
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.): 1.20M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.70M 0.88M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $786.52M $1,241.64M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $786.52M $1,241.64M n/a
Max Profit / Current MCap: 12.482 6.842 n/a
Max Profit Per Share (Gold): $2.14 $3.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.14 $3.38 n/a
Total Free Profit Per Share: $1.90 $2.70 n/a
FD MCap / Gold Eq.: $89.76 $206.81 n/a
FD MCap / Silver Eq.: $1.03 $2.36 n/a
FD MCap / Per Metal
as % Spot Price:		 3.36% 5.64% n/a
EV / Gold Eq.: $80.59 $199.35 n/a
EV / Silver Eq.: $0.93 $2.27 n/a
EV / Per Metal
as % Spot Price:		 3.02% 5.44% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults