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:RED
AUD
OTCMKTS:REDLF
USD
Description
Red 5 Ltd are a gold focused mid-tier producer with two mines in development in Australia. They have approximately 6Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1032.29M which is a rise of roughly 87% over the last eight months. As of 01/08/2024 they have ~A$67M debt and ~A$34.87M cash. They have 3,459M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/01/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$552.25M
$1,032.29M
09/01/2023
$480.04M
Total Assets:
$373.43M
$379.61M
09/01/2023
$6.17M
Total Liabilities:
$255.00M
$259.21M
09/01/2023
$4.22M
Current Assets:
$59.54M
$60.53M
09/01/2023
$0.98M
Current Liabilities:
$71.84M
$73.03M
09/01/2023
$1.19M
Total Debt:
$82.19M
$67.11M
01/08/2024
$-15.09M
Cash:
$29.12M
$34.87M
01/08/2024
$5.74M
Enterprise Value:
$605.32M
$1,064.53M
09/25/2003
$459.21M
Cash Flow:
$77.80M
$151.66M
never
$73.86M
Cash Flow Multiple:
7.10
6.81
never
-0.29
Net Debt to Cash Flow Ratio:
0.68
0.21
never
-0.47
Finance within 1 year:
09/01/2023
n/a
Misc
09/01/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
3,459,000,000
3,459,000,000
09/01/2023
0
Shares (FD):
3,526,000,000
3,526,000,000
09/01/2023
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
06/01/2022
09/01/2023
n/a
Production (Gold Eq Oz.):
(guess) 200,000
(guess) 200,000
09/01/2023
0
Production (Silver Eq Oz.) :
(guess) 16,064,623
(guess) 17,016,587
09/01/2023
951,964
Initial CapEx (Outstanding):
n/a
n/a
09/01/2023
n/a
Funding Option:
n/a
n/a
09/01/2023
n/a
Documentation:
none
PRODUCER
03/24/2024
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
09/01/2023
0
Cash Flow Multiplier:
12
12
09/01/2023
0.00
Resource Data
GOLD
09/01/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.50M
2.50M
09/01/2023
0.00M
Measured & Indicated:
4.00M
4.00M
09/01/2023
0.00M
Inferred:
2.00M
2.00M
09/01/2023
0.00M
Reserves & Resources:
6.00M
6.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
2.13M
2.13M
09/01/2023
0.00M
Measured & Indicated:
3.15M
3.15M
09/01/2023
0.00M
Inferred:
0.85M
0.85M
09/01/2023
0.00M
Reserves & Resources:
4.00M
4.00M
never
0.00M
C U R R E N T
Annual Production:
(guess) 200,000oz.
(guess) 200,000oz.
09/01/2023
0oz.
Cash Cost:
$1,000
$1,000
09/01/2023
$0.00
Extra Operating Cost:
$550
$550
09/01/2023
$0.00
G R A D E
Underground (Avg):
1.40 g/t
4.00 g/t
03/24/2024
2.60 g/t
Open Pit (Avg):
n/a
1.20 g/t
03/24/2024
1.20 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
03/24/2024
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
09/01/2023
0.00M
Annual Production:
225,000oz.
225,000oz.
09/01/2023
0oz.
Cash Cost:
$1,100
$1,100
09/01/2023
$0
Extra Operating Cost:
$550
$550
09/01/2023
$0
SILVER
09/01/2023 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
09/01/2023
0.00M
Measured & Indicated:
n/a
n/a
09/01/2023
0.00M
Inferred:
n/a
n/a
09/01/2023
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
09/01/2023
0.00M
Measured & Indicated:
n/a
n/a
09/01/2023
0.00M
Inferred:
n/a
n/a
09/01/2023
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
09/01/2023
$0.00
Extra Operating Cost:
n/a
n/a
09/01/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
09/01/2023
n/a
Open Pit (Avg):
n/a
n/a
09/01/2023
n/a
Recovery Rate:
n/a
n/a
09/01/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/01/2023
0.00M
Annual Production:
n/a
n/a
09/01/2023
n/a
Cash Cost:
n/a
n/a
09/01/2023
n/a
Extra Operating Cost:
n/a
n/a
09/01/2023
n/a
Property
Last Analysis Data (09/01/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Darlot
100% (guess)
14,000
Both
show
1.2 million oz at 3.4 gpt
65,000 oz a year.
Development
Western Australia , Australia
King of the Hills
100% (guess)
11,000
Both
show
4.5 million oz.
Under construction.
150,000 oz a year.
Total Land Package Size (ha):
25,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Darlot
100% (guess)
14,000
Both
show
1.2 million oz at 3.4 gpt
65,000 oz a year.
Development
Western Australia , Australia
King of the Hills
100% (guess)
11,000
Both
show
4.5 million oz.
Under construction.
150,000 oz a year.
Total Land Package Size (ha):
25,000
Profitability (by resource)
Proven & Probable
09/01/2023 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.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
11.90M
P L A U S I B L E
Gold Eq. Oz.:
2.13M
2.13M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
10.11M
Maximum Profit (Gold):
$826.63M
$1,611.39M
n/a
$784.76M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$826.63M
$1,611.39M
n/a
$784.76M
Max Profit / Current MCap:
1.497
1.561
n/a
0.064
Max Profit Per Share (Gold):
$0.23
$0.46
n/a
$0.22
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.23
$0.46
n/a
$0.22
Total Free Profit Per Share:
$0.00
$0.01
n/a
$0.01
FD MCap / Gold Eq.:
$259.88
$485.78
n/a
$225.90
FD MCap / Silver Eq.:
$3.24
$5.71
n/a
$2.47
FD MCap / Per Metal as % Spot Price:
13.40%
21.05%
n/a
7.64%
Measured & Indicated
09/01/2023 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.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
19.04M
P L A U S I B L E
Gold Eq. Oz.:
3.15M
3.15M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
14.97M
Maximum Profit (Gold):
$1,223.41M
$2,384.85M
n/a
$1,161.45M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,223.41M
$2,384.85M
n/a
$1,161.45M
Max Profit / Current MCap:
2.215
2.310
n/a
0.095
Max Profit Per Share (Gold):
$0.35
$0.68
n/a
$0.33
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.35
$0.68
n/a
$0.33
Total Free Profit Per Share:
$0.10
$0.23
n/a
$0.13
FD MCap / Gold Eq.:
$175.60
$328.23
n/a
$152.64
FD MCap / Silver Eq.:
$2.19
$3.86
n/a
$1.67
FD MCap / Per Metal as % Spot Price:
9.06%
14.22%
n/a
5.16%
Reserves & Resources
09/01/2023 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.):
6.00M
6.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
28.56M
P L A U S I B L E
Gold Eq. Oz.:
4.00M
4.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
19.02M
Maximum Profit (Gold):
$1,554.06M
$3,029.41M
n/a
$1,475.35M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,554.06M
$3,029.41M
n/a
$1,475.35M
Max Profit / Current MCap:
2.814
2.935
n/a
0.121
Max Profit Per Share (Gold):
$0.44
$0.86
n/a
$0.42
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.44
$0.86
n/a
$0.42
Total Free Profit Per Share:
$0.20
$0.41
n/a
$0.22
FD MCap / Gold Eq.:
$138.24
$258.40
n/a
$120.16
FD MCap / Silver Eq.:
$1.72
$3.04
n/a
$1.32
FD MCap / Per Metal as % Spot Price:
7.13%
11.19%
n/a
4.06%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/01/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6472
AUD 0.6579
05/08/2024
Spot Gold:
$1,939.00
$2,308.30
05/08/2024
$369.30
Spot Silver:
$24.14
$27.13
05/08/2024
$2.99
Gold:Silver Ratio:
80.32
85.08
05/08/2024
4.76
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: