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

TRX Gold Corp

www: www.trxgold.com   email: ir@trxgold.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:TRX CAD
NYSEAMERICAN:TRX USD

Description

TRX Gold Corp are a gold focused junior, small producer with one producing mine in Tanzania. Currently they produce roughly 25koz. of gold per year. They have approximately 1.5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$103.72M which is a fall of roughly 24% over the last eleven months. As of 06/22/2024 they have no debt and ~C$7.88M cash. They have 279M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 06/22/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $136.22M $103.72M 06/22/2024
Total Assets: $56.25M $55.13M 06/22/2024
Total Liabilities: $11.69M $11.46M 06/22/2024
Current Assets: $8.04M $7.88M 06/22/2024
Current Liabilities: $7.30M $7.16M 06/22/2024
Total Debt: $0.00M $0.00M 06/22/2024
Cash: $8.04M $7.88M 06/22/2024
Enterprise Value: $128.19M $95.84M 01/14/1973
Cash Flow: $23.02M $41.39M never
Cash Flow Multiple: 5.92 2.51 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: Yes Yes 06/22/2024
Misc 06/22/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 278,919,850 278,919,850 06/22/2024
Shares (FD): 333,000,000 333,000,000 06/22/2024
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 01/01/2020 06/22/2024
Production (Gold Eq Oz.): (guess) 
25,000		 (guess) 
25,000		 06/22/2024
Production (Silver Eq Oz.): (guess) 
1,961,460		 (guess) 
2,457,428		 06/22/2024
Initial CapEx (Outstanding): $76.00M
55.79% of MCap		 $76.00M
73.28% of MCap 		06/22/2024
Funding Option: n/a n/a 06/22/2024
Documentation: none PRODUCER 04/23/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 9 10 04/22/2025

Resource Data

GOLD 06/22/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.00M 1.00M 06/22/2024
Measured & Indicated: 1.00M 1.00M 06/22/2024
Inferred: 0.50M 0.50M 06/22/2024
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.85M 0.85M 06/22/2024
Measured & Indicated: 0.85M 0.85M 06/22/2024
Inferred: 0.21M 0.21M 06/22/2024
Reserves & Resources: 1.06M 1.06M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
25,000oz.		 (guess) 
25,000oz.		 06/22/2024
Cash Cost: $900 $900 06/22/2024
Extra Operating Cost: $500 $700 04/22/2025
Total: $1,400 $1,600 04/22/2025
Margin (Free Cash Flow): $921 (40%) $1,656 (51%)
G
R
A
D
E		 Underground (Avg): n/a n/a 06/22/2024
Open Pit (Avg): n/a 1.50 g/t 03/25/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/23/2025
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 06/22/2024
Annual Production: 50,000oz. 60,000oz. 04/22/2025
Cash Cost: $950 $1,000 04/22/2025
Extra Operating Cost: $550 $750 04/22/2025
SILVER 06/22/2024
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 06/22/2024
Measured & Indicated: n/a n/a 06/22/2024
Inferred: n/a n/a 06/22/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/22/2024
Measured & Indicated: n/a n/a 06/22/2024
Inferred: n/a n/a 06/22/2024
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 06/22/2024
Extra Operating Cost: n/a n/a 06/22/2024
Total: n/a n/a 06/22/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/22/2024
Open Pit (Avg): n/a n/a 06/08/2023
Recovery Rate: n/a n/a 06/22/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/22/2024
Annual Production: n/a n/a 06/22/2024
Cash Cost: n/a n/a 06/22/2024
Extra Operating Cost: n/a n/a 06/22/2024

Property

Last Analysis Data  (06/22/2024)
Stage Name Owned Au Ag Cu Notes
Prod Buckreef 55% show
In 2013 they will complete the feasibility study and attempt to get financing. The PEA calls for 100,000 oz of production for 12 years, which will expand with exploration. Cash costs around $850. I would expect production in 2015.
Total Land Package Size (ha): 1,600  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Buckreef 55% show
In 2013 they will complete the feasibility study and attempt to get financing. The PEA calls for 100,000 oz of production for 12 years, which will expand with exploration. Cash costs around $850. I would expect production in 2015.
Total Land Package Size (ha): 1,600  

Profitability (by resource)

Proven &
Probable		 06/22/2024
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.: 0.85M 0.85M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $782.68M $1,407.26M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $782.68M $1,407.26M n/a
Max Profit / Current MCap: 5.746 13.568 n/a
Max Profit Per Share (Gold): $2.35 $4.23 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.35 $4.23 n/a
Total Free Profit Per Share: $1.79 $3.79 n/a
FD MCap / Gold Eq.: $160.26 $122.02 n/a
FD MCap / Silver Eq.: $2.04 $1.24 n/a
FD MCap / Per Metal
as % Spot Price:		 6.91% 3.75% n/a
Measured &
Indicated		 06/22/2024
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.: 0.85M 0.85M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $782.68M $1,407.26M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $782.68M $1,407.26M n/a
Max Profit / Current MCap: 5.746 13.568 n/a
Max Profit Per Share (Gold): $2.35 $4.23 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.35 $4.23 n/a
Total Free Profit Per Share: $1.79 $3.79 n/a
FD MCap / Gold Eq.: $160.26 $122.02 n/a
FD MCap / Silver Eq.: $2.04 $1.24 n/a
FD MCap / Per Metal
as % Spot Price:		 6.91% 3.75% n/a

Reserves &
Resources		 06/22/2024
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.06M 1.06M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $978.35M $1,759.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $978.35M $1,759.08M n/a
Max Profit / Current MCap: 7.182 16.960 n/a
Max Profit Per Share (Gold): $2.94 $5.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.94 $5.28 n/a
Total Free Profit Per Share: $2.38 $4.85 n/a
FD MCap / Gold Eq.: $128.21 $97.62 n/a
FD MCap / Silver Eq.: $1.63 $0.99 n/a
FD MCap / Per Metal
as % Spot Price:		 5.52% 3.00% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults