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

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
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:RXM AUD
OTCMKTS:RXRLF USD

Description

Rex Minerals Ltd are a gold focused junior, late stage developer 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$205.25M which is a rise of roughly 113% over the last twelve months. As of 12/24/2023 they have no debt and ~A$5.61M cash. They have 637M 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 12/24/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $96.23M $205.25M 12/24/2023
Total Assets: $27.20M $24.95M 12/24/2023
Total Liabilities: $3.40M $3.12M 12/24/2023
Current Assets: $6.12M $5.61M 12/24/2023
Current Liabilities: $3.40M $3.12M 12/24/2023
Total Debt: $0.00M $0.00M 12/24/2023
Cash: $6.12M $5.61M 12/24/2023
Enterprise Value: $90.11M $199.64M 04/29/1976
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/24/2023
Misc 12/24/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 636,987,587 636,987,587 12/24/2023
Shares (FD): 707,670,927 707,670,927 12/24/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 12/24/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/24/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/24/2023
Initial CapEx (Outstanding): n/a n/a 12/24/2023
Funding Option: n/a n/a 12/24/2023
Documentation: none FS 12/24/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 5 04/23/2023

Resource Data

GOLD 12/24/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.60M 0.60M 12/24/2023
Measured & Indicated: 1.20M 1.20M 12/24/2023
Inferred: 2.00M 2.00M 12/24/2023
Reserves & Resources: 3.20M 3.20M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.48M 0.48M 12/24/2023
Measured & Indicated: 0.86M 0.86M 12/24/2023
Inferred: 0.80M 0.80M 12/24/2023
Reserves & Resources: 1.66M 1.66M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/24/2023
Extra Operating Cost: n/a n/a 12/24/2023
Total: $1,400 $1,400 12/24/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 0.50 g/t n/a 12/24/2023
Open Pit (Avg): n/a 0.50 g/t 12/24/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/24/2023
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 12/24/2023
Annual Production: 100,000oz. 100,000oz. 12/24/2023
Cash Cost: $900 $900 12/24/2023
Extra Operating Cost: $500 $500 12/24/2023
SILVER 12/24/2023
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 12/24/2023
Measured & Indicated: n/a n/a 12/24/2023
Inferred: n/a n/a 12/24/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/24/2023
Measured & Indicated: n/a n/a 12/24/2023
Inferred: n/a n/a 12/24/2023
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 12/24/2023
Extra Operating Cost: n/a n/a 12/24/2023
Total: n/a n/a 12/24/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/24/2023
Open Pit (Avg): n/a n/a 12/24/2023
Recovery Rate: n/a n/a 12/24/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/24/2023
Annual Production: n/a n/a 12/24/2023
Cash Cost: n/a n/a 12/24/2023
Extra Operating Cost: n/a n/a 12/24/2023

Property

Last Analysis Data  (12/24/2023)
Stage Name Owned Au Ag Cu Notes
Exp Hillside 100% show
Copper/gold project.

800,000 oz of AU (.18%), plus copper.
Dev Hog Ranch 100% show
2.2M oz at .4 gpt AU
Total Land Package Size (ha): 2,800  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Hillside 100% show
Copper/gold project.

800,000 oz of AU (.18%), plus copper.
Dev Hog Ranch 100% show
2.2M oz at .4 gpt AU
Total Land Package Size (ha): 2,800  

Profitability (by resource)

Proven &
Probable		 12/24/2023
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.): 0.60M 0.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.48M 0.48M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $311.86M $585.79M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $311.86M $585.79M n/a
Max Profit / Current MCap: 3.241 2.854 n/a
Max Profit Per Share (Gold): $0.44 $0.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.44 $0.83 n/a
Total Free Profit Per Share: $0.24 $0.36 n/a
FD MCap / Gold Eq.: $200.48 $427.60 n/a
FD MCap / Silver Eq.: $2.36 $4.80 n/a
FD MCap / Per Metal
as % Spot Price:		 9.78% 16.32% n/a
Measured &
Indicated		 12/24/2023
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.): 1.20M 1.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.86M 0.86M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $561.34M $1,054.43M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $561.34M $1,054.43M n/a
Max Profit / Current MCap: 5.833 5.137 n/a
Max Profit Per Share (Gold): $0.79 $1.49 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.79 $1.49 n/a
Total Free Profit Per Share: $0.59 $1.02 n/a
FD MCap / Gold Eq.: $111.38 $237.56 n/a
FD MCap / Silver Eq.: $1.31 $2.67 n/a
FD MCap / Per Metal
as % Spot Price:		 5.43% 9.07% n/a

Reserves &
Resources		 12/24/2023
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.): 3.20M 3.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.66M 1.66M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,081.10M $2,030.75M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,081.10M $2,030.75M n/a
Max Profit / Current MCap: 11.235 9.894 n/a
Max Profit Per Share (Gold): $1.53 $2.87 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.53 $2.87 n/a
Total Free Profit Per Share: $1.33 $2.40 n/a
FD MCap / Gold Eq.: $57.83 $123.35 n/a
FD MCap / Silver Eq.: $0.68 $1.38 n/a
FD MCap / Per Metal
as % Spot Price:		 2.82% 4.71% n/a

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.     ×