Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:EMR
AUD
Description
Emerald Resources are a gold focused mid-tier producer with one mine in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$596.24M which is a rise of roughly 24% over the last five months. As of 08/30/2022 they have ~A$46M debt and ~A$41.22M cash. They have 594M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
08/30/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$481.89M
$596.24M
08/30/2022
$114.35M
Total Assets:
$103.38M
$106.59M
08/30/2022
$3.21M
Total Liabilities:
$68.92M
$71.06M
08/30/2022
$2.14M
Current Assets:
$39.97M
$41.22M
08/30/2022
$1.24M
Current Liabilities:
$13.78M
$14.21M
08/30/2022
$0.43M
Total Debt:
$44.80M
$46.19M
08/30/2022
$1.39M
Cash:
$39.97M
$41.22M
08/30/2022
$1.24M
Enterprise Value:
$486.71M
$601.21M
01/19/1989
$114.50M
Cash Flow:
$51.66M
$57.91M
never
$6.25M
Cash Flow Multiple:
9.33
10.30
never
0.97
Net Debt to Cash Flow Ratio:
0.09
0.09
never
-0.01
Finance within 1 year:
08/30/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/30/2022
0.00%
Misc
08/30/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
594,000,000
594,000,000
08/30/2022
0
Shares (FD):
608,000,000
608,000,000
08/30/2022
0
Insider Ownership:
n/a
50%
08/30/2022
50%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
08/30/2022
n/a
Production (Gold Eq Oz.):
(guess) 100,000
(guess) 100,000
08/30/2022
0
Production (Silver Eq Oz.) :
(guess) 8,525,046
(guess) 8,169,987
08/30/2022
-355,059
Initial CapEx (Outstanding):
$98.00M20.34% of Mkt.Cap
$98.00M16.44% of Mkt.Cap
08/30/2022
$0.00M
Funding Option:
n/a
n/a
08/30/2022
n/a
Documentation:
none
PRODUCER
08/30/2022
n/a
Value Adjustment:
100%
100%
never
0%
Resource Data
GOLD
08/30/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.90M
0.90M
08/30/2022
0.00M
Measured & Indicated:
1.00M
1.00M
08/30/2022
0.00M
Inferred:
0.10M
0.10M
08/30/2022
0.00M
Reserves & Resources:
1.10M
1.10M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.77M
0.77M
08/30/2022
0.00M
Measured & Indicated:
0.83M
0.83M
08/30/2022
0.00M
Inferred:
0.04M
0.04M
08/30/2022
0.00M
Reserves & Resources:
0.88M
0.88M
never
0.00M
C U R R E N T
Annual Production:
(guess) 100,000oz.
(guess) 100,000oz.
08/30/2022
0oz.
Cash Cost:
$700
$700
08/30/2022
$0.00
Extra Operating Cost:
$400
$400
08/30/2022
$0.00
Average Grade:
2.00 g/t
2.00 g/t
08/30/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
08/30/2022
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
08/30/2022
0.00M
Annual Production:
100,000oz.
100,000oz.
08/30/2022
0oz.
Cash Cost:
$750
$750
08/30/2022
$0
Extra Operating Cost:
$400
$400
08/30/2022
$0
SILVER
08/30/2022 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
08/30/2022
0.00M
Measured & Indicated:
n/a
n/a
08/30/2022
0.00M
Inferred:
n/a
n/a
08/30/2022
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
08/30/2022
0.00M
Measured & Indicated:
n/a
n/a
08/30/2022
0.00M
Inferred:
n/a
n/a
08/30/2022
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
08/30/2022
$0.00
Extra Operating Cost:
n/a
n/a
08/30/2022
$0.00
Average Grade:
n/a
n/a
08/30/2022
n/a
Recovery Rate:
n/a
n/a
08/30/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/30/2022
0.00M
Annual Production:
n/a
n/a
08/30/2022
n/a
Cash Cost:
n/a
n/a
08/30/2022
n/a
Extra Operating Cost:
n/a
n/a
08/30/2022
n/a
Property
Last Analysis Data (08/30/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Cambodia , Cambodia
Okvau
100% (guess)
40,000
Open Pit
show
1 million oz open pit at 2 gpt.
40% After-Tax IRR.
$90 million capex.
Production in 2019.
Exploration
Cambodia , Cambodia
O'Chhung
100% (guess)
20,000
n/a
show
Early exploration
Total Land Package Size (ha):
60,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Cambodia , Cambodia
Okvau
100% (guess)
40,000
Open Pit
show
1 million oz open pit at 2 gpt.
40% After-Tax IRR.
$90 million capex.
Production in 2019.
Exploration
Cambodia , Cambodia
O'Chhung
100% (guess)
20,000
n/a
show
Early exploration
Total Land Package Size (ha):
60,000
Profitability (by resource)
Proven & Probable
08/30/2022 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.):
0.90M
0.90M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-3.20M
P L A U S I B L E
Gold Eq. Oz.:
0.77M
0.77M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.72M
Maximum Profit (Gold):
$790.40M
$886.04M
n/a
$95.64M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$790.40M
$886.04M
n/a
$95.64M
Max Profit / Current MCap:
1.640
1.486
n/a
-0.154
Max Profit Per Share (Gold):
$1.30
$1.46
n/a
$0.16
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.30
$1.46
n/a
$0.16
Total Free Profit Per Share:
$0.15
$0.08
n/a
$-0.07
FD Mkt. Cap / Gold Eq.:
$629.92
$779.40
n/a
$149.48
FD Mkt. Cap / Silver Eq.:
$7.39
$9.54
n/a
$2.15
FD Mkt. Cap / Per Metal as % Spot Price:
34.27%
40.44%
n/a
6.17%
Measured & Indicated
08/30/2022 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-3.55M
P L A U S I B L E
Gold Eq. Oz.:
0.83M
0.83M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.96M
Maximum Profit (Gold):
$860.66M
$964.80M
n/a
$104.14M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$860.66M
$964.80M
n/a
$104.14M
Max Profit / Current MCap:
1.786
1.618
n/a
-0.168
Max Profit Per Share (Gold):
$1.42
$1.59
n/a
$0.17
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.42
$1.59
n/a
$0.17
Total Free Profit Per Share:
$0.27
$0.21
n/a
$-0.06
FD Mkt. Cap / Gold Eq.:
$578.49
$715.77
n/a
$137.28
FD Mkt. Cap / Silver Eq.:
$6.79
$8.76
n/a
$1.98
FD Mkt. Cap / Per Metal as % Spot Price:
31.47%
37.14%
n/a
5.66%
Reserves & Resources
08/30/2022 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.):
1.10M
1.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-3.91M
P L A U S I B L E
Gold Eq. Oz.:
0.88M
0.88M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-3.11M
Maximum Profit (Gold):
$904.57M
$1,014.02M
n/a
$109.46M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$904.57M
$1,014.02M
n/a
$109.46M
Max Profit / Current MCap:
1.877
1.701
n/a
-0.176
Max Profit Per Share (Gold):
$1.49
$1.67
n/a
$0.18
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.49
$1.67
n/a
$0.18
Total Free Profit Per Share:
$0.34
$0.29
n/a
$-0.05
FD Mkt. Cap / Gold Eq.:
$550.41
$681.03
n/a
$130.62
FD Mkt. Cap / Silver Eq.:
$6.46
$8.34
n/a
$1.88
FD Mkt. Cap / Per Metal as % Spot Price:
29.95%
35.34%
n/a
5.39%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/30/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6892
AUD 0.7106
01/28/2023
Spot Gold:
$1,838.00
$1,927.30
01/28/2023
$89.30
Spot Silver:
$21.56
$23.59
01/28/2023
$2.03
Gold:Silver Ratio:
85.25
81.70
01/28/2023
-3.55
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: