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$100.52M which is a fall of roughly 1% over the last five months. As of 12/22/2021 they have ~A$3M debt and ~A$38.07M 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 $100.52M 12/22/2021 $-1.25M
Total Assets: $49.96M $49.34M 12/22/2021 $-0.61M
Total Liabilities: $3.57M $3.52M 12/22/2021 $-0.04M
Current Assets: $38.54M $38.07M 12/22/2021 $-0.47M
Current Liabilities: $3.57M $3.52M 12/22/2021 $-0.04M
Total Debt: $3.14M $3.10M 12/22/2021 $-0.04M
Cash: $38.54M $38.07M 12/22/2021 $-0.47M
Enterprise Value: $66.37M $65.56M 01/29/1972 $-0.82M
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 3.38M
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 2.70M
Maximum Profit (Gold): $135.42M $146.85M n/a $11.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $135.42M $146.85M n/a $11.42M
Max Profit / Current MCap: 1.331 1.461 n/a 0.130
Max Profit Per Share (Gold): $0.22 $0.24 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.22 $0.24 n/a $0.02
Total Free Profit Per Share: $0.00 $0.01 n/a $0.01
FD Mkt. Cap / Gold Eq.: $212.03 $209.42 n/a $-2.61
FD Mkt. Cap / Silver Eq.: $2.68 $2.47 n/a $-0.21
FD Mkt. Cap / Per Metal
as % Spot Price:
11.75% 11.34% n/a -0.41%
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 6.75M
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 4.86M
Maximum Profit (Gold): $243.76M $264.32M n/a $20.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $243.76M $264.32M n/a $20.56M
Max Profit / Current MCap: 2.395 2.629 n/a 0.234
Max Profit Per Share (Gold): $0.39 $0.43 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.39 $0.43 n/a $0.03
Total Free Profit Per Share: $0.16 $0.20 n/a $0.03
FD Mkt. Cap / Gold Eq.: $117.79 $116.35 n/a $-1.45
FD Mkt. Cap / Silver Eq.: $1.49 $1.37 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
6.53% 6.30% n/a -0.23%

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 18.00M
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 9.36M
Maximum Profit (Gold): $469.46M $509.06M n/a $39.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $469.46M $509.06M n/a $39.60M
Max Profit / Current MCap: 4.613 5.064 n/a 0.451
Max Profit Per Share (Gold): $0.76 $0.82 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.76 $0.82 n/a $0.06
Total Free Profit Per Share: $0.53 $0.59 n/a $0.06
FD Mkt. Cap / Gold Eq.: $61.16 $60.41 n/a $-0.75
FD Mkt. Cap / Silver Eq.: $0.77 $0.71 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
3.39% 3.27% n/a -0.12%

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.     ×