Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated with the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
CVE:REX
CAD
OTCMKTS:ORMNF
USD
Description
Orex Minerals Inc are a junior, project generator looking for silver with four exploration properties in Canada and Mexico. They have a market capitalisation of ~C$6.94M which is a rise of roughly 72% over the last seventeen months. As of 04/28/2024 they have no debt and ~C$1.09M cash. They have 34M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$4.03M
$6.94M
04/02/2025
MCap (OS):
$3.65M
$5.58M
04/02/2025
Total Assets:
$3.66M
$3.62M
04/28/2024
Total Liabilities:
$0.07M
$0.07M
04/28/2024
Current Assets:
$1.24M
$1.23M
04/28/2024
Current Liabilities:
$0.07M
$0.07M
04/28/2024
Total Debt:
$0.00M
$0.00M
04/28/2024
Cash:
$1.10M
$1.09M
04/28/2024
Debt (Net):
$-1.10M
$-1.09M
Enterprise Value:
$2.94M
$5.86M
03/09/1970
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:
04/28/2024
Misc
04/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
19,964,806
34,281,795
04/02/2025
Shares (FD):
22,037,306
42,633,412
04/02/2025
Insider Ownership:
n/a
25%
04/02/2025
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Silver
Mostly Silver
never
Group:
Explorer
Explorer
never
Production ETA:
n/a
n/a
04/28/2024
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
04/28/2024
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
04/28/2024
Development Phase:
none
none
04/02/2025
Optionality Play:
none
No
F U T U R E
% of Spot:
2PG/Explorer: Average Project
2PG/Explorer: Average Project
04/24/2023
Cash Flow Multiple:
none
none
04/02/2025
Resource Data
GOLD
04/28/2024 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
04/28/2024
Measured & Indicated:
n/a
n/a
04/28/2024
Inferred:
n/a
n/a
04/28/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/28/2024
Measured & Indicated:
n/a
n/a
04/28/2024
Inferred:
n/a
n/a
04/28/2024
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
04/28/2024
Extra Operating Cost:
n/a
n/a
04/28/2024
Total:
n/a
n/a
04/28/2024
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):
n/a
n/a
04/28/2024
Open Pit (Avg):
n/a
n/a
04/28/2023
Recovery Rate:
n/a
n/a
04/28/2024
F U T U R E
Proven & Probable:
n/a
n/a
04/28/2024
Annual Production:
n/a
n/a
04/28/2024
Cash Cost:
n/a
n/a
04/28/2024
Extra Operating Cost:
n/a
n/a
04/28/2024
SILVER
04/28/2024 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
04/28/2024
Measured & Indicated:
n/a
n/a
04/28/2024
Inferred:
n/a
n/a
04/28/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/28/2024
Measured & Indicated:
n/a
n/a
04/28/2024
Inferred:
n/a
n/a
04/28/2024
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
04/28/2024
Extra Operating Cost:
n/a
n/a
04/28/2024
Total:
n/a
n/a
04/28/2024
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
04/28/2024
Open Pit (Avg):
n/a
n/a
04/28/2023
Recovery Rate:
n/a
n/a
04/28/2024
F U T U R E
Proven & Probable:
n/a
n/a
04/28/2024
Annual Production:
n/a
n/a
04/28/2024
Cash Cost:
n/a
n/a
04/28/2024
Extra Operating Cost:
n/a
n/a
04/28/2024
Property
Last Analysis Data (04/28/2024)
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Josephine
British Columbia
100 (guess)
n/a
show
Early exploration.
Drilling. 60,000 oz found at 2 gpt.
Target 500,000 oz. Size: 11,000 ha
Exp
Coneto
Durango
45
n/a
show
JV with Fresnillo
Target 100 million oz. Size: 4,800 ha
Exp
Sandra
Mexico
40 (guess)
n/a
show
Early exploration.
JV with Pan American Silver Size: 7,000 ha
Exp
Valenciana
Zecatecas
100 (guess)
n/a
show
Early exploration Size: 277 ha
Current Data
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Josephine
British Columbia
100 (guess)
n/a
show
Early exploration.
Drilling. 60,000 oz found at 2 gpt.
Target 500,000 oz. Size: 11,000 ha
Exp
Coneto
Durango
45
n/a
show
JV with Fresnillo
Target 100 million oz. Size: 4,800 ha
Exp
Sandra
Mexico
40 (guess)
n/a
show
Early exploration.
JV with Pan American Silver Size: 7,000 ha
Exp
Valenciana
Zecatecas
100 (guess)
n/a
show
Early exploration Size: 277 ha
Profitability (by resource)
Proven & Probable
04/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
04/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Reserves & Resources
04/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
EV / Gold Eq.:
n/a
n/a
n/a
EV / Silver Eq.:
n/a
n/a
n/a
EV / Per Metal as % Spot Price:
n/a
n/a
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7323
CAD 0.7235
09/15/2025
Spot Gold:
$2,334.60
$3,671.61
09/15/2025
Spot Silver:
$27.21
$42.57
09/15/2025
Gold:Silver Ratio:
85.80
86.25
09/15/2025
Spot Gold (Future):
$3,000.00
$5,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
50.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow