Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:RXM
AUD
OTCMKTS:RXRLF
USD
Description
Rex Minerals Ltd are a gold focused junior, late stage developer with one mine in development in USA and one exploration property. They have approximately 3.2Moz. of gold in the reserves and resources category of which 1.2Moz. are in the measured and indicated category. They have a market capitalisation of ~A$104.75M which is a rise of roughly 9% over the last five months. As of 12/24/2023 they have no debt and ~A$5.92M cash. They have 637M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/24/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$96.23M
$104.75M
12/24/2023
$8.52M
Total Assets:
$27.20M
$26.31M
12/24/2023
$-0.88M
Total Liabilities:
$3.40M
$3.29M
12/24/2023
$-0.11M
Current Assets:
$6.12M
$5.92M
12/24/2023
$-0.20M
Current Liabilities:
$3.40M
$3.29M
12/24/2023
$-0.11M
Total Debt:
$0.00M
$0.00M
12/24/2023
$0.00M
Cash:
$6.12M
$5.92M
12/24/2023
$-0.20M
Enterprise Value:
$90.11M
$98.83M
02/17/1973
$8.72M
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:
12/24/2023
n/a
Misc
12/24/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
636,987,587
636,987,587
12/24/2023
0
Shares (FD):
707,670,927
707,670,927
12/24/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/24/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/24/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/24/2023
0
Initial CapEx (Outstanding):
n/a
n/a
12/24/2023
n/a
Funding Option:
n/a
n/a
12/24/2023
n/a
Documentation:
none
FS
12/24/2023
n/a
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
0
Cash Flow Multiplier:
5
5
04/23/2023
0.00
Resource Data
GOLD
12/24/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.60M
0.60M
12/24/2023
0.00M
Measured & Indicated:
1.20M
1.20M
12/24/2023
0.00M
Inferred:
2.00M
2.00M
12/24/2023
0.00M
Reserves & Resources:
3.20M
3.20M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.48M
0.48M
12/24/2023
0.00M
Measured & Indicated:
0.86M
0.86M
12/24/2023
0.00M
Inferred:
0.80M
0.80M
12/24/2023
0.00M
Reserves & Resources:
1.66M
1.66M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/24/2023
$0.00
Extra Operating Cost:
n/a
n/a
12/24/2023
$0.00
G R A D E
Underground (Avg):
0.50 g/t
n/a
12/24/2023
n/a
Open Pit (Avg):
n/a
0.50 g/t
12/24/2023
0.50 g/t
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
12/24/2023
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
12/24/2023
0.00M
Annual Production:
100,000oz.
100,000oz.
12/24/2023
0oz.
Cash Cost:
$900
$900
12/24/2023
$0
Extra Operating Cost:
$500
$500
12/24/2023
$0
SILVER
12/24/2023 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
12/24/2023
0.00M
Measured & Indicated:
n/a
n/a
12/24/2023
0.00M
Inferred:
n/a
n/a
12/24/2023
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
12/24/2023
0.00M
Measured & Indicated:
n/a
n/a
12/24/2023
0.00M
Inferred:
n/a
n/a
12/24/2023
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
12/24/2023
$0.00
Extra Operating Cost:
n/a
n/a
12/24/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
12/24/2023
n/a
Open Pit (Avg):
n/a
n/a
12/24/2023
n/a
Recovery Rate:
n/a
n/a
12/24/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/24/2023
0.00M
Annual Production:
n/a
n/a
12/24/2023
n/a
Cash Cost:
n/a
n/a
12/24/2023
n/a
Extra Operating Cost:
n/a
n/a
12/24/2023
n/a
Property
Last Analysis Data (12/24/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
South Australia , Australia
Hillside
100% (guess)
n/a
n/a
show
Copper/gold project.
800,000 oz of AU (.18%), plus copper.
Development
Nevada , USA
Hog Ranch
100% (guess)
2,800
Open Pit
show
2.2M oz at .4 gpt AU
Total Land Package Size (ha):
2,800
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
South Australia , Australia
Hillside
100% (guess)
n/a
n/a
show
Copper/gold project.
800,000 oz of AU (.18%), plus copper.
Development
Nevada , USA
Hog Ranch
100% (guess)
2,800
Open Pit
show
2.2M oz at .4 gpt AU
Total Land Package Size (ha):
2,800
Profitability (by resource)
Proven & Probable
12/24/2023 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.):
0.60M
0.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.10M
P L A U S I B L E
Gold Eq. Oz.:
0.48M
0.48M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.08M
Maximum Profit (Gold):
$311.86M
$438.10M
n/a
$126.24M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$311.86M
$438.10M
n/a
$126.24M
Max Profit / Current MCap:
3.241
4.182
n/a
0.942
Max Profit Per Share (Gold):
$0.44
$0.62
n/a
$0.18
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.44
$0.62
n/a
$0.18
Total Free Profit Per Share:
$0.24
$0.39
n/a
$0.15
FD MCap / Gold Eq.:
$200.48
$218.23
n/a
$17.75
FD MCap / Silver Eq.:
$2.36
$2.58
n/a
$0.21
FD MCap / Per Metal as % Spot Price:
9.78%
9.44%
n/a
-0.34%
Measured & Indicated
12/24/2023 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.):
1.20M
1.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.20M
P L A U S I B L E
Gold Eq. Oz.:
0.86M
0.86M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.14M
Maximum Profit (Gold):
$561.34M
$788.57M
n/a
$227.23M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$561.34M
$788.57M
n/a
$227.23M
Max Profit / Current MCap:
5.833
7.528
n/a
1.695
Max Profit Per Share (Gold):
$0.79
$1.11
n/a
$0.32
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.79
$1.11
n/a
$0.32
Total Free Profit Per Share:
$0.59
$0.89
n/a
$0.30
FD MCap / Gold Eq.:
$111.38
$121.24
n/a
$9.86
FD MCap / Silver Eq.:
$1.31
$1.43
n/a
$0.12
FD MCap / Per Metal as % Spot Price:
5.43%
5.24%
n/a
-0.19%
Reserves & Resources
12/24/2023 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.):
3.20M
3.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.52M
P L A U S I B L E
Gold Eq. Oz.:
1.66M
1.66M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.27M
Maximum Profit (Gold):
$1,081.10M
$1,518.73M
n/a
$437.63M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,081.10M
$1,518.73M
n/a
$437.63M
Max Profit / Current MCap:
11.235
14.499
n/a
3.264
Max Profit Per Share (Gold):
$1.53
$2.15
n/a
$0.62
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.53
$2.15
n/a
$0.62
Total Free Profit Per Share:
$1.33
$1.92
n/a
$0.59
FD MCap / Gold Eq.:
$57.83
$62.95
n/a
$5.12
FD MCap / Silver Eq.:
$0.68
$0.74
n/a
$0.06
FD MCap / Per Metal as % Spot Price:
2.82%
2.72%
n/a
-0.10%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/24/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6799
AUD 0.6579
05/08/2024
Spot Gold:
$2,049.70
$2,312.70
05/08/2024
$263.00
Spot Silver:
$24.14
$27.29
05/08/2024
$3.15
Gold:Silver Ratio:
84.91
84.75
05/08/2024
-0.16
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: