Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Rex Minerals Ltd

www: www.rexminerals.com.au   email: rex@rexminerals.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
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 development company 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$84.6M which is a fall of roughly 17% over the last nine months. As of 12/22/2021 they have ~A$3M debt and ~A$35.09M cash. They have 589M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/22/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $101.77M $84.60M 12/22/2021 $-17.17M
Total Assets: $49.96M $45.49M 12/22/2021 $-4.47M
Total Liabilities: $3.57M $3.25M 12/22/2021 $-0.32M
Current Assets: $38.54M $35.09M 12/22/2021 $-3.45M
Current Liabilities: $3.57M $3.25M 12/22/2021 $-0.32M
Total Debt: $3.14M $2.86M 12/22/2021 $-0.28M
Cash: $38.54M $35.09M 12/22/2021 $-3.45M
Enterprise Value: $66.37M $52.37M 08/30/1971 $-14.00M
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: 12/22/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/22/2021 0.00%
Misc 12/22/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 589,000,000 589,000,000 12/22/2021 0
Shares (FD): 620,000,000 620,000,000 12/22/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/22/2021 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
12/22/2021 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
12/22/2021 0
Initial CapEx (Outstanding): n/a n/a 12/22/2021 n/a
Funding Option: n/a n/a 12/22/2021 n/a
Documentation: none FS 12/22/2021 n/a
Value Adjustment: -20% -20% never 0%

Resource Data

GOLD 12/22/2021
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 12/22/2021 0.00M
Measured & Indicated: 1.20M 1.20M 12/22/2021 0.00M
Inferred: 2.00M 2.00M 12/22/2021 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 12/22/2021 0.00M
Measured & Indicated: 0.86M 0.86M 12/22/2021 0.00M
Inferred: 0.80M 0.80M 12/22/2021 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 12/22/2021 $0.00
Extra Operating Cost: n/a n/a 12/22/2021 $0.00
Average Grade: 0.50 g/t 0.50 g/t 12/22/2021 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/22/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 12/22/2021 0.00M
Annual Production: 75,000oz. 75,000oz. 12/22/2021 0oz.
Cash Cost: $850 $850 12/22/2021 $0
Extra Operating Cost: $450 $450 12/22/2021 $0
SILVER 12/22/2021
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 12/22/2021 0.00M
Measured & Indicated: n/a n/a 12/22/2021 0.00M
Inferred: n/a n/a 12/22/2021 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 12/22/2021 0.00M
Measured & Indicated: n/a n/a 12/22/2021 0.00M
Inferred: n/a n/a 12/22/2021 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 12/22/2021 $0.00
Extra Operating Cost: n/a n/a 12/22/2021 $0.00
Average Grade: n/a n/a 12/22/2021 n/a
Recovery Rate: n/a n/a 12/22/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/22/2021 0.00M
Annual Production: n/a n/a 12/22/2021 n/a
Cash Cost: n/a n/a 12/22/2021 n/a
Extra Operating Cost: n/a n/a 12/22/2021 n/a

Property

Last Analysis Data  (12/22/2021)
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
1.4 million oz historical resource
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
1.4 million oz historical resource
Total Land Package Size (ha): 2,800  

Profitability (by resource)

Proven &
Probable
12/22/2021
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 3.64M
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 2.91M
Maximum Profit (Gold): $135.42M $144.61M n/a $9.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $135.42M $144.61M n/a $9.19M
Max Profit / Current MCap: 1.331 1.709 n/a 0.379
Max Profit Per Share (Gold): $0.22 $0.23 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.22 $0.23 n/a $0.01
Total Free Profit Per Share: $0.00 $0.02 n/a $0.02
FD Mkt. Cap / Gold Eq.: $212.03 $176.26 n/a $-35.77
FD Mkt. Cap / Silver Eq.: $2.68 $2.07 n/a $-0.61
FD Mkt. Cap / Per Metal
as % Spot Price:
11.75% 9.59% n/a -2.16%
Measured &
Indicated
12/22/2021
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 7.28M
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 5.24M
Maximum Profit (Gold): $243.76M $260.31M n/a $16.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $243.76M $260.31M n/a $16.55M
Max Profit / Current MCap: 2.395 3.077 n/a 0.682
Max Profit Per Share (Gold): $0.39 $0.42 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.39 $0.42 n/a $0.03
Total Free Profit Per Share: $0.16 $0.21 n/a $0.05
FD Mkt. Cap / Gold Eq.: $117.79 $97.92 n/a $-19.87
FD Mkt. Cap / Silver Eq.: $1.49 $1.15 n/a $-0.34
FD Mkt. Cap / Per Metal
as % Spot Price:
6.53% 5.33% n/a -1.20%

Reserves &
Resources
12/22/2021
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 19.41M
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 10.10M
Maximum Profit (Gold): $469.46M $501.33M n/a $31.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $469.46M $501.33M n/a $31.87M
Max Profit / Current MCap: 4.613 5.926 n/a 1.313
Max Profit Per Share (Gold): $0.76 $0.81 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.76 $0.81 n/a $0.05
Total Free Profit Per Share: $0.53 $0.60 n/a $0.07
FD Mkt. Cap / Gold Eq.: $61.16 $50.84 n/a $-10.32
FD Mkt. Cap / Silver Eq.: $0.77 $0.60 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
3.39% 2.77% n/a -0.62%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×