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

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.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:

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 three exploration properties. They have approximately 3.1Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1573.81M which is a fall of roughly 14% over the last seven months. As of 09/01/2024 they have ~A$30M debt and ~A$90.16M cash. They have 656M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 09/01/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,829.32M $1,573.81M 09/01/2024
Total Assets: $483.73M $445.77M 09/01/2024
Total Liabilities: $104.97M $96.73M 09/01/2024
Current Assets: $137.92M $127.09M 09/01/2024
Current Liabilities: $66.58M $61.36M 09/01/2024
Total Debt: $32.61M $30.05M 09/01/2024
Cash: $97.83M $90.16M 09/01/2024
Enterprise Value: $1,764.10M $1,513.71M 12/19/2017
Cash Flow: $135.24M $196.78M never
Cash Flow Multiple: 13.53 8.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/01/2024
Misc 09/01/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 656,175,160 656,175,160 09/01/2024
Shares (FD): 674,835,160 674,835,160 09/01/2024
Insider Ownership: n/a 50% 02/23/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2020 09/01/2024
Production (Gold Eq Oz.): (guess) 
100,000		 (guess) 
100,000		 09/01/2024
Production (Silver Eq Oz.): (guess) 
8,688,889		 (guess) 
9,202,479		 09/01/2024
Initial CapEx (Outstanding): $98.00M
5.36% of MCap		 $98.00M
6.23% of MCap 		09/01/2024
Funding Option: n/a n/a 09/01/2024
Documentation: none PRODUCER 02/23/2025
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 08/31/2023
Cash Flow Multiplier: 10 12 02/23/2025

Resource Data

GOLD 09/01/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.90M 0.90M 09/01/2024
Measured & Indicated: 1.00M 3.00M 02/23/2025
Inferred: 0.10M 0.10M 02/23/2025
Reserves & Resources: 1.10M 3.10M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.77M 0.77M 09/01/2024
Measured & Indicated: 0.83M 2.19M 02/23/2025
Inferred: 0.04M 0.04M 02/23/2025
Reserves & Resources: 0.88M 2.24M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
100,000oz.		 (guess) 
100,000oz.		 09/01/2024
Cash Cost: $700 $700 09/01/2024
Extra Operating Cost: $450 $450 09/01/2024
Total: $1,150 $1,150 09/01/2024
Margin (Free Cash Flow): $1,352 (54%) $1,968 (63%)
G
R
A
D
E		 Underground (Avg): n/a n/a 09/01/2024
Open Pit (Avg): n/a 2.00 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/23/2025
F
U
T
U
R
E		 Proven & Probable: 2.00M 3.00M 02/23/2025
Annual Production: 100,000oz. 150,000oz. 02/23/2025
Cash Cost: $850 $850 09/01/2024
Extra Operating Cost: $450 $500 02/23/2025
SILVER 09/01/2024
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 09/01/2024
Measured & Indicated: n/a n/a 09/01/2024
Inferred: n/a n/a 09/01/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/01/2024
Measured & Indicated: n/a n/a 09/01/2024
Inferred: n/a n/a 09/01/2024
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 09/01/2024
Extra Operating Cost: n/a n/a 09/01/2024
Total: n/a n/a 09/01/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/01/2024
Open Pit (Avg): n/a n/a 08/31/2023
Recovery Rate: n/a n/a 09/01/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/01/2024
Annual Production: n/a n/a 09/01/2024
Cash Cost: n/a n/a 09/01/2024
Extra Operating Cost: n/a n/a 09/01/2024

Property

Last Analysis Data  (09/01/2024)
Stage Name Owned Au Ag Cu Notes
Exp Dingo Range 100% n/a
Exp Laverton - Bullseye 100% show
Early exploration
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp Memot 100% show
Early exploration
Total Land Package Size (ha): 230,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Dingo Range 100% n/a
Exp Laverton - Bullseye 100% show
Early exploration
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp Memot 100% show
Early exploration
Total Land Package Size (ha): 230,000  

Profitability (by resource)

Proven &
Probable		 09/01/2024
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.): 0.90M 0.90M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,034.59M $1,505.37M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,034.59M $1,505.37M n/a
Max Profit / Current MCap: 0.566 0.957 n/a
Max Profit Per Share (Gold): $1.53 $2.23 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.53 $2.23 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $2,391.27 $2,057.27 n/a
FD MCap / Silver Eq.: $27.52 $22.36 n/a
FD MCap / Per Metal
as % Spot Price:		 95.56% 65.98% n/a
Measured &
Indicated		 09/01/2024
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.): 1.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 2.19M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,126.55M $4,315.39M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,126.55M $4,315.39M n/a
Max Profit / Current MCap: 0.616 2.742 n/a
Max Profit Per Share (Gold): $1.67 $6.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.67 $6.39 n/a
Total Free Profit Per Share: $0.00 $2.67 n/a
FD MCap / Gold Eq.: $2,196.06 $717.65 n/a
FD MCap / Silver Eq.: $25.27 $7.80 n/a
FD MCap / Per Metal
as % Spot Price:		 87.76% 23.02% n/a

Reserves &
Resources		 09/01/2024
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.): 1.10M 3.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.88M 2.24M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,184.03M $4,399.02M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,184.03M $4,399.02M n/a
Max Profit / Current MCap: 0.647 2.795 n/a
Max Profit Per Share (Gold): $1.75 $6.52 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.75 $6.52 n/a
Total Free Profit Per Share: $0.00 $2.79 n/a
FD MCap / Gold Eq.: $2,089.46 $704.01 n/a
FD MCap / Silver Eq.: $24.05 $7.65 n/a
FD MCap / Per Metal
as % Spot Price:		 83.50% 22.58% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults