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

Ten Sixty Four Ltd

www: www.x64.gold   email: admin@x64.gold
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:X64 AUD
OTCMKTS:MDSMF USD

Description

Ten Sixty Four Ltd are a gold focused junior, near-term producer with one producing mine in Philippines and exploration properties. Currently they produce roughly per year. They have approximately 1Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$88.87M which is a rise of roughly 3% over the last fourteen months. As of 07/31/2024 they have ~$2M debt and ~$8M cash. They have 228M shares outstanding and trade on

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

General Details

Financial 07/31/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $86.70M $88.87M 07/31/2024
MCap (OS): $84.48M $86.59M 07/31/2024
Total Assets: $200.00M $200.00M 07/31/2024
Total Liabilities: $28.00M $28.00M 07/31/2024
Current Assets: $8.00M $8.00M 07/31/2024
Current Liabilities: $21.00M $21.00M 07/31/2024
Total Debt: $2.00M $2.00M 07/31/2024
Cash: $8.00M $8.00M 07/31/2024
Debt (Net): $-6.00M $-6.00M
Enterprise Value: $80.70M $82.87M 08/16/1972
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: 07/31/2024
Misc 07/31/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 228,000,000 228,000,000 07/31/2024
Shares (FD): 234,000,000 234,000,000 07/31/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a n/a 07/31/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/31/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/31/2024
Development Phase: none FS Released 07/31/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 07/28/2023
Cash Flow Multiple: 6 6 04/21/2023

Resource Data

GOLD 07/31/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 07/31/2024
Measured & Indicated: 0.80M 0.80M 07/31/2024
Inferred: 0.20M 0.20M 07/31/2024
Reserves & Resources: 1.00M 1.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.32M 0.32M 07/31/2024
Measured & Indicated: 0.64M 0.64M 07/31/2024
Inferred: 0.09M 0.09M 07/31/2024
Reserves & Resources: 0.73M 0.73M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 07/31/2024
Extra Operating Cost: n/a n/a 07/31/2024
Total: $1,700 $1,700 07/31/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 07/31/2024
Open Pit (Avg): n/a n/a 07/28/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/31/2024
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 07/31/2024
Annual Production: 75,000oz. 75,000oz. 07/31/2024
Cash Cost: $1,100 $1,100 07/31/2024
Extra Operating Cost: $600 $600 07/31/2024
SILVER 07/31/2024
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 07/31/2024
Measured & Indicated: n/a n/a 07/31/2024
Inferred: n/a n/a 07/31/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/31/2024
Measured & Indicated: n/a n/a 07/31/2024
Inferred: n/a n/a 07/31/2024
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 07/31/2024
Extra Operating Cost: n/a n/a 07/31/2024
Total: n/a n/a 07/31/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/31/2024
Open Pit (Avg): n/a n/a 07/28/2023
Recovery Rate: n/a n/a 07/31/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/31/2024
Annual Production: n/a n/a 07/31/2024
Cash Cost: n/a n/a 07/31/2024
Extra Operating Cost: n/a n/a 07/31/2024

Property

Last Analysis Data  (07/31/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Co-O
100 show
100,000 oz of production at low cash costs.
Exp Anoling
100 n/a
Exp Bananghilig
100 n/a
Exp Barobo Corridor
100 n/a
Exp Co-O copper
100 n/a
Exp Gamuton
100 n/a
Exp Kamarangan
100 n/a
Exp Lasang
100 n/a
Exp Lingig
100 n/a
Exp Saugon
50 n/a
Exp Saugon copper
100 n/a
Exp Trento
100 n/a
Exp Usa
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Co-O
100 show
100,000 oz of production at low cash costs.
Exp Anoling
100 n/a
Exp Bananghilig
100 n/a
Exp Barobo Corridor
100 n/a
Exp Co-O copper
100 n/a
Exp Gamuton
100 n/a
Exp Kamarangan
100 n/a
Exp Lasang
100 n/a
Exp Lingig
100 n/a
Exp Saugon
50 n/a
Exp Saugon copper
100 n/a
Exp Trento
100 n/a
Exp Usa
100 n/a

Profitability (by resource)

Proven &
Probable		 07/31/2024
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.): 0.35M 0.35M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.32M 0.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $228.53M $621.46M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $228.53M $621.46M n/a
Max Profit / Current MCap: 2.636 6.993 n/a
Max Profit Per Share (Gold): $0.98 $2.66 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.98 $2.66 n/a
Total Free Profit Per Share: $0.41 $2.09 n/a
FD MCap / Gold Eq.: $275.24 $282.13 n/a
FD MCap / Silver Eq.: $3.25 $3.27 n/a
FD MCap / Per Metal
as % Spot Price:		 11.35% 7.68% n/a
EV / Gold Eq.: $256.20 $263.08 n/a
EV / Silver Eq.: $3.03 $3.05 n/a
EV / Per Metal
as % Spot Price:		 10.56% 7.16% n/a
Measured &
Indicated		 07/31/2024
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.): 0.80M 0.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.64M 0.64M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $463.59M $1,260.68M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $463.59M $1,260.68M n/a
Max Profit / Current MCap: 5.347 14.185 n/a
Max Profit Per Share (Gold): $1.98 $5.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.98 $5.39 n/a
Total Free Profit Per Share: $1.41 $4.82 n/a
FD MCap / Gold Eq.: $135.68 $139.08 n/a
FD MCap / Silver Eq.: $1.60 $1.61 n/a
FD MCap / Per Metal
as % Spot Price:		 5.59% 3.79% n/a
EV / Gold Eq.: $126.29 $129.69 n/a
EV / Silver Eq.: $1.49 $1.50 n/a
EV / Per Metal
as % Spot Price:		 5.21% 3.53% n/a

Reserves &
Resources		 07/31/2024
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 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.73M 0.73M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $528.89M $1,438.24M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $528.89M $1,438.24M n/a
Max Profit / Current MCap: 6.100 16.183 n/a
Max Profit Per Share (Gold): $2.26 $6.15 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.26 $6.15 n/a
Total Free Profit Per Share: $1.69 $5.58 n/a
FD MCap / Gold Eq.: $118.93 $121.91 n/a
FD MCap / Silver Eq.: $1.40 $1.41 n/a
FD MCap / Per Metal
as % Spot Price:		 4.90% 3.32% n/a
EV / Gold Eq.: $110.70 $113.68 n/a
EV / Silver Eq.: $1.31 $1.32 n/a
EV / Per Metal
as % Spot Price:		 4.56% 3.10% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults