Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 1.2Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$116.22M which is a rise of roughly 84% over the last seven months. As of 11/24/2024 they have no debt and ~C$6.63M cash. They have 342M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/24/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$63.01M
$116.22M
11/24/2024
Total Assets:
$35.69M
$36.74M
11/24/2024
Total Liabilities:
$3.58M
$3.68M
11/24/2024
Current Assets:
$6.44M
$6.63M
11/24/2024
Current Liabilities:
$0.49M
$0.51M
11/24/2024
Total Debt:
$0.00M
$0.00M
11/24/2024
Cash:
$6.44M
$6.63M
11/24/2024
Enterprise Value:
$56.58M
$109.59M
06/22/1973
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
never
Company Type:
Mostly Gold
Mostly Gold
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
Initial CapEx (Outstanding):
$35.00M55.54% of MCap
n/a
05/30/2025
Funding Option:
n/a
n/a
11/24/2024
Documentation:
none
PEA
05/30/2025
Future MCap Modifier:
0.08Developer: Location Risk for Production
0.1Developer: Likely Path to Production
05/30/2025
Cash Flow Multiplier:
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
0.60M
11/24/2024
Inferred:
0.60M
0.60M
11/24/2024
Reserves & Resources:
1.20M
1.20M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
11/24/2024
Measured & Indicated:
0.43M
0.43M
11/24/2024
Inferred:
0.27M
0.27M
11/24/2024
Reserves & Resources:
0.70M
0.70M
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
$2,000
11/24/2024
Margin (Free Cash Flow):
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%
05/30/2025
F U T U R E
Proven & Probable:
1.50M
2.50M
05/30/2025
Annual Production:
75,000oz.
100,000oz.
05/30/2025
Cash Cost:
$1,000
$1,300
05/30/2025
Extra Operating Cost:
$550
$700
05/30/2025
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
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Quebec , Canada
Douay
100% (guess)
1,429
n/a
n/a
Exploration
Quebec , Canada
O Brien - New Alger
100% (guess)
5,800
Underground
show
Small high grade gold project.
Past producing mine.
Good location.
Total Land Package Size (ha):
7,229
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Quebec , Canada
Douay
100% (guess)
1,429
n/a
n/a
Exploration
Quebec , Canada
O Brien - New Alger
100% (guess)
5,800
Underground
show
Small high grade gold project.
Past producing mine.
Good location.
Total Land Package Size (ha):
7,229
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
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
0.60M
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
0.43M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$484.01M
$609.04M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$484.01M
$609.04M
n/a
Max Profit / Current MCap:
7.681
5.241
n/a
Max Profit Per Share (Gold):
$1.32
$1.66
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.32
$1.66
n/a
Total Free Profit Per Share:
$1.08
$1.23
n/a
FD MCap / Gold Eq.:
$145.87
$269.02
n/a
FD MCap / Silver Eq.:
$1.68
$2.87
n/a
FD MCap / Per Metal as % Spot Price:
5.46%
7.89%
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
1.20M
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
0.70M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$786.52M
$989.69M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$786.52M
$989.69M
n/a
Max Profit / Current MCap:
12.482
8.516
n/a
Max Profit Per Share (Gold):
$2.14
$2.70
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.14
$2.70
n/a
Total Free Profit Per Share:
$1.90
$2.27
n/a
FD MCap / Gold Eq.:
$89.76
$165.55
n/a
FD MCap / Silver Eq.:
$1.03
$1.77
n/a
FD MCap / Per Metal as % Spot Price:
3.36%
4.86%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/24/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7153
CAD 0.7363
06/16/2025
Spot Gold:
$2,670.40
$3,409.81
06/16/2025
Spot Silver:
$30.70
$36.38
06/16/2025
Gold:Silver Ratio:
86.98
93.73
06/16/2025
Spot Gold (Future):
$4,000.00
$5,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
40.00
50.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: