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

Ramelius Resources Ltd

www: www.rameliusresources.com.au   email: info@rameliusresources.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:RMS AUD
OTCMKTS:RMLRF USD

Description

Ramelius Resources Ltd are a gold focused mid-tier producer with two producing mines in Australia, one mine in development in Australia and five exploration properties. Currently they produce roughly 295koz. of gold per year. They have approximately 8Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~$1815.84M which is a fall of roughly 3% over the last five months. As of 02/04/2025 they have no debt and ~$420M cash. They have 1,155M shares outstanding and trade on

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

General Details

Financial 02/04/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,864.74M $1,815.84M 02/04/2025
Total Assets: $650.00M $650.00M 02/04/2025
Total Liabilities: $158.00M $158.00M 02/04/2025
Current Assets: $295.00M $420.00M 04/29/2025
Current Liabilities: $87.00M $87.00M 02/04/2025
Total Debt: $0.00M $0.00M 02/04/2025
Cash: $295.00M $420.00M 04/29/2025
Enterprise Value: $1,569.74M $1,395.84M 03/26/2014
Cash Flow: $383.74M $515.66M never
Cash Flow Multiple: 4.86 3.52 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 02/04/2025
Misc 02/04/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,155,084,440 1,155,084,440 02/04/2025
Shares (FD): 1,165,000,000 1,165,000,000 02/04/2025
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 n/a 02/04/2025
Production (Gold Eq Oz.): (guess) 
275,000		 (guess) 
295,000		 04/29/2025
Production (Silver Eq Oz.): (guess) 
24,475,602		 (guess) 
25,827,929		 04/29/2025
Initial CapEx (Outstanding): n/a n/a 02/04/2025
Funding Option: n/a n/a 02/04/2025
Documentation: none PRODUCER 06/14/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 15 15 01/29/2025

Resource Data

GOLD 02/04/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.10M 1.10M 02/04/2025
Measured & Indicated: 6.00M 6.00M 02/04/2025
Inferred: 2.00M 2.00M 02/04/2025
Reserves & Resources: 8.00M 8.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.99M 0.99M 02/04/2025
Measured & Indicated: 4.52M 4.52M 02/04/2025
Inferred: 0.90M 0.90M 02/04/2025
Reserves & Resources: 5.42M 5.42M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
275,000oz.		 (guess) 
295,000oz.		 04/29/2025
Cash Cost: $950 $1,000 03/12/2025
Extra Operating Cost: $500 $600 04/29/2025
Total: $1,450 $1,600 04/29/2025
Margin (Free Cash Flow): $1,395 (49%) $1,748 (52%)
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 02/04/2025
Open Pit (Avg): n/a 1.20 g/t 03/24/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/14/2025
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 02/04/2025
Annual Production: 300,000oz. 300,000oz. 04/29/2025
Cash Cost: $1,200 $1,400 03/12/2025
Extra Operating Cost: $550 $600 03/12/2025
SILVER 02/04/2025
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 02/04/2025
Measured & Indicated: n/a n/a 02/04/2025
Inferred: n/a n/a 02/04/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/04/2025
Measured & Indicated: n/a n/a 02/04/2025
Inferred: n/a n/a 02/04/2025
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 02/04/2025
Extra Operating Cost: n/a n/a 02/04/2025
Total: n/a n/a 02/04/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/04/2025
Open Pit (Avg): n/a n/a 02/03/2024
Recovery Rate: n/a n/a 02/04/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/04/2025
Annual Production: n/a n/a 02/04/2025
Cash Cost: n/a n/a 02/04/2025
Extra Operating Cost: n/a n/a 02/04/2025

Property

Last Analysis Data  (02/04/2025)
Stage Name Owned Au Ag Cu Notes
Prod Edna May 100% show
1 million oz mine.
Prod Mt Magnet 100% show
2 million oz resource. Production began in 2012.
Dev Tampia 100% show
700,000 oz at 1.9 gpt

45% IRR

$75 Capex

Production in 2019
Exp Lake Roe 100% show
High grade discovery.

Mine in the making.
Exp Mt Magnet South 100% show
Early exploration
Exp Penny 100% show
Early exploration.

Past producing open pit.

High grade.
Exp Que 100% show
900,000 oz at 2.3 gpt

Still early exploration.
Exp Rebecca 100% show
Early exploration.

Gold discovery.

Historical drilling.
Total Land Package Size (ha): 159,001  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Edna May 100% show
1 million oz mine.
Prod Mt Magnet 100% show
2 million oz resource. Production began in 2012.
Dev Tampia 100% show
700,000 oz at 1.9 gpt

45% IRR

$75 Capex

Production in 2019
Exp Lake Roe 100% show
High grade discovery.

Mine in the making.
Exp Mt Magnet South 100% show
Early exploration
Exp Penny 100% show
Early exploration.

Past producing open pit.

High grade.
Exp Que 100% show
900,000 oz at 2.3 gpt

Still early exploration.
Exp Rebecca 100% show
Early exploration.

Gold discovery.

Historical drilling.
Total Land Package Size (ha): 159,001  

Profitability (by resource)

Proven &
Probable		 02/04/2025
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.): 1.10M 1.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.99M 0.99M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,381.45M $1,730.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,381.45M $1,730.52M n/a
Max Profit / Current MCap: 0.741 0.953 n/a
Max Profit Per Share (Gold): $1.19 $1.49 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.19 $1.49 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,883.58 $1,834.19 n/a
FD MCap / Silver Eq.: $21.16 $20.95 n/a
FD MCap / Per Metal
as % Spot Price:		 66.20% 54.78% n/a
Measured &
Indicated		 02/04/2025
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.): 6.00M 6.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.52M 4.52M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $6,304.42M $7,897.46M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,304.42M $7,897.46M n/a
Max Profit / Current MCap: 3.381 4.349 n/a
Max Profit Per Share (Gold): $5.41 $6.78 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.41 $6.78 n/a
Total Free Profit Per Share: $2.84 $4.41 n/a
FD MCap / Gold Eq.: $412.74 $401.91 n/a
FD MCap / Silver Eq.: $4.64 $4.59 n/a
FD MCap / Per Metal
as % Spot Price:		 14.51% 12.00% n/a

Reserves &
Resources		 02/04/2025
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.): 8.00M 8.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.42M 5.42M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,560.28M $9,470.66M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,560.28M $9,470.66M n/a
Max Profit / Current MCap: 4.054 5.216 n/a
Max Profit Per Share (Gold): $6.49 $8.13 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.49 $8.13 n/a
Total Free Profit Per Share: $3.91 $5.76 n/a
FD MCap / Gold Eq.: $344.18 $335.15 n/a
FD MCap / Silver Eq.: $3.87 $3.83 n/a
FD MCap / Per Metal
as % Spot Price:		 12.10% 10.01% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults