Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:RXRLF
USD
ASX:RXM
AUD
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$124.16M which is a rise of roughly 24% over the last one months. As of 12/21/2022 they have no debt and ~A$25.58M cash. They have 593M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$99.78M
$124.16M
12/21/2022
$24.38M
Total Assets:
$33.31M
$35.53M
12/21/2022
$2.22M
Total Liabilities:
$3.33M
$3.55M
12/21/2022
$0.22M
Current Assets:
$23.99M
$25.58M
12/21/2022
$1.60M
Current Liabilities:
$3.33M
$3.55M
12/21/2022
$0.22M
Total Debt:
$0.00M
$0.00M
12/21/2022
$0.00M
Cash:
$23.99M
$25.58M
12/21/2022
$1.60M
Enterprise Value:
$75.80M
$98.58M
02/14/1973
$22.78M
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:
12/21/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/21/2022
0.00%
Misc
12/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
593,000,000
593,000,000
12/21/2022
0
Shares (FD):
624,000,000
624,000,000
12/21/2022
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
12/21/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/21/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/21/2022
0
Initial CapEx (Outstanding):
n/a
n/a
12/21/2022
n/a
Funding Option:
n/a
n/a
12/21/2022
n/a
Documentation:
none
FS
12/21/2022
n/a
Value Adjustment:
-30%
-30%
never
0%
Resource Data
GOLD
12/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.60M
0.60M
12/21/2022
0.00M
Measured & Indicated:
1.20M
1.20M
12/21/2022
0.00M
Inferred:
2.00M
2.00M
12/21/2022
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
12/21/2022
0.00M
Measured & Indicated:
0.86M
0.86M
12/21/2022
0.00M
Inferred:
0.80M
0.80M
12/21/2022
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
12/21/2022
$0.00
Extra Operating Cost:
n/a
n/a
12/21/2022
$0.00
Average Grade:
0.50 g/t
0.50 g/t
12/21/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
12/21/2022
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
12/21/2022
0.00M
Annual Production:
100,000oz.
100,000oz.
12/21/2022
0oz.
Cash Cost:
$600
$600
12/21/2022
$0
Extra Operating Cost:
$500
$500
12/21/2022
$0
SILVER
12/21/2022 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
12/21/2022
0.00M
Measured & Indicated:
n/a
n/a
12/21/2022
0.00M
Inferred:
n/a
n/a
12/21/2022
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
12/21/2022
0.00M
Measured & Indicated:
n/a
n/a
12/21/2022
0.00M
Inferred:
n/a
n/a
12/21/2022
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
12/21/2022
$0.00
Extra Operating Cost:
n/a
n/a
12/21/2022
$0.00
Average Grade:
n/a
n/a
12/21/2022
n/a
Recovery Rate:
n/a
n/a
12/21/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/21/2022
0.00M
Annual Production:
n/a
n/a
12/21/2022
n/a
Cash Cost:
n/a
n/a
12/21/2022
n/a
Extra Operating Cost:
n/a
n/a
12/21/2022
n/a
Property
Last Analysis Data (12/21/2022)
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
12/21/2022 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.):
0.60M
0.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
3.54M
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
2.83M
Maximum Profit (Gold):
$168.07M
$194.58M
n/a
$26.51M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$168.07M
$194.58M
n/a
$26.51M
Max Profit / Current MCap:
1.684
1.567
n/a
-0.117
Max Profit Per Share (Gold):
$0.27
$0.31
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.27
$0.31
n/a
$0.04
Total Free Profit Per Share:
$0.03
$0.03
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$207.88
$258.67
n/a
$50.79
FD Mkt. Cap / Silver Eq.:
$2.74
$3.17
n/a
$0.42
FD Mkt. Cap / Per Metal as % Spot Price:
11.46%
13.42%
n/a
1.97%
Measured & Indicated
12/21/2022 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.):
1.20M
1.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
7.08M
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
5.10M
Maximum Profit (Gold):
$302.53M
$350.25M
n/a
$47.71M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$302.53M
$350.25M
n/a
$47.71M
Max Profit / Current MCap:
3.032
2.821
n/a
-0.211
Max Profit Per Share (Gold):
$0.48
$0.56
n/a
$0.08
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.48
$0.56
n/a
$0.08
Total Free Profit Per Share:
$0.24
$0.28
n/a
$0.04
FD Mkt. Cap / Gold Eq.:
$115.49
$143.70
n/a
$28.21
FD Mkt. Cap / Silver Eq.:
$1.52
$1.76
n/a
$0.24
FD Mkt. Cap / Per Metal as % Spot Price:
6.36%
7.46%
n/a
1.09%
Reserves & Resources
12/21/2022 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.):
3.20M
3.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
18.89M
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
9.82M
Maximum Profit (Gold):
$582.66M
$674.55M
n/a
$91.89M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$582.66M
$674.55M
n/a
$91.89M
Max Profit / Current MCap:
5.839
5.433
n/a
-0.406
Max Profit Per Share (Gold):
$0.93
$1.08
n/a
$0.15
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.93
$1.08
n/a
$0.15
Total Free Profit Per Share:
$0.69
$0.80
n/a
$0.11
FD Mkt. Cap / Gold Eq.:
$59.97
$74.62
n/a
$14.65
FD Mkt. Cap / Silver Eq.:
$0.79
$0.91
n/a
$0.12
FD Mkt. Cap / Per Metal as % Spot Price:
3.30%
3.87%
n/a
0.57%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6663
AUD 0.7106
01/28/2023
Spot Gold:
$1,814.60
$1,927.30
01/28/2023
$112.70
Spot Silver:
$23.94
$23.59
01/28/2023
$-0.35
Gold:Silver Ratio:
75.80
81.70
01/28/2023
5.90
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: