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

Torex Gold Resources Inc

www: www.torexgold.com   email: info@torexgold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:TXG CAD
OTCMKTS:TORXF USD

Description

Torex Gold Resources Inc are a gold focused mid-tier producer with one mine in development in Mexico and one exploration property. They have approximately 9.5Moz. of gold in the reserves and resources category of which 7.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$2575.69M which is a rise of roughly 14% over the last one months. As of 04/08/2025 they have ~$200M debt and ~$106M cash. They have 86M shares outstanding and trade on the Toronto 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 04/08/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $2,254.78M $2,575.69M 04/08/2025 $320.91M
Total Assets: $1,170.00M $1,170.00M 04/08/2025 $0.00M
Total Liabilities: $530.00M $530.00M 04/08/2025 $0.00M
Current Assets: $173.00M $173.00M 04/08/2025 $0.00M
Current Liabilities: $194.00M $194.00M 04/08/2025 $0.00M
Total Debt: $200.00M $200.00M 04/08/2025 $0.00M
Cash: $172.00M $106.00M 05/08/2025 $-66.00M
Enterprise Value: $2,282.78M $2,669.69M 08/06/2054 $386.91M
Cash Flow: $487.56M $524.66M never $37.10M
Cash Flow Multiple: 4.62 4.91 never 0.28
Net Debt to
Cash Flow Ratio:		 0.06 0.18 never 0.12
Finance within 1 year: 04/08/2025 n/a
Misc 04/08/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 85,968,582 85,968,582 04/08/2025 0
Shares (FD): 88,000,000 88,000,000 04/08/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 12/01/2015 04/08/2025 n/a
Production (Gold Eq Oz.): (guess) 
425,000		 (guess) 
425,000		 04/08/2025 0
Production (Silver Eq Oz.): (guess) 
42,277,132		 (guess) 
41,744,989		 04/08/2025 -532,143
Initial CapEx (Outstanding): n/a n/a 04/08/2025 n/a
Funding Option: n/a n/a 04/08/2025 n/a
Documentation: none PRODUCER 05/08/2025 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 04/24/2023 0
Cash Flow Multiplier: 14 14 04/08/2025 0.00

Resource Data

GOLD 04/08/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 04/08/2025 0.00M
Measured & Indicated: 7.50M 7.50M 04/08/2025 0.00M
Inferred: 2.00M 2.00M 04/08/2025 0.00M
Reserves & Resources: 9.50M 9.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.35M 4.35M 04/08/2025 0.00M
Measured & Indicated: 6.09M 6.09M 04/08/2025 0.00M
Inferred: 0.87M 0.87M 04/08/2025 0.00M
Reserves & Resources: 6.96M 6.96M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
425,000oz.		 (guess) 
425,000oz.		 04/08/2025 0oz.
Cash Cost: $1,100 $1,300 05/08/2025 $200.00
Extra Operating Cost: $750 $700 05/08/2025 $-50.00
Total: $1,850 $2,000 05/08/2025 $150.00
Margin (Free Cash Flow): $1,147 (38%) $1,235 (38%) $87.30
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 04/08/2025 n/a
Open Pit (Avg): n/a 2.50 g/t 03/24/2024 2.50 g/t
Recovery Rate: (CG)  87.00% (CG)  87.00% 05/08/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 04/08/2025 0.00M
Annual Production: 450,000oz. 450,000oz. 04/08/2025 0oz.
Cash Cost: $1,250 $1,400 05/08/2025 $150
Extra Operating Cost: $750 $750 04/08/2025 $0
SILVER 04/08/2025
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 04/08/2025 0.00M
Measured & Indicated: n/a n/a 04/08/2025 0.00M
Inferred: n/a n/a 04/08/2025 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 04/08/2025 0.00M
Measured & Indicated: n/a n/a 04/08/2025 0.00M
Inferred: n/a n/a 04/08/2025 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 04/08/2025 $0.00
Extra Operating Cost: n/a n/a 04/08/2025 $0.00
Total: n/a n/a 04/08/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/08/2025 n/a
Open Pit (Avg): n/a n/a 04/11/2023 n/a
Recovery Rate: n/a n/a 04/08/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/08/2025 0.00M
Annual Production: n/a n/a 04/08/2025 n/a
Cash Cost: n/a n/a 04/08/2025 n/a
Extra Operating Cost: n/a n/a 04/08/2025 n/a

Property

Last Analysis Data  (04/08/2025)
Stage Name Owned Au Ag Cu Notes
Dev Morelos - El Limon 100% show
Close to completing permitting and financing. Very large open pit.

Construction began in 2014.
Production 2016.

4 million oz deposit.

Production ends in 2026

All-in costs under $1000.
Exp Morelos - Media Luna 100% show
There 2nd mine. Perhaps in 2020.

4.5 million oz
Underground mine.
Production begins in 2025
Total Land Package Size (ha): 29,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Morelos - El Limon 100% show
Close to completing permitting and financing. Very large open pit.

Construction began in 2014.
Production 2016.

4 million oz deposit.

Production ends in 2026

All-in costs under $1000.
Exp Morelos - Media Luna 100% show
There 2nd mine. Perhaps in 2020.

4.5 million oz
Underground mine.
Production begins in 2025
Total Land Package Size (ha): 29,000  

Profitability (by resource)

Proven &
Probable		 04/08/2025
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -6.26M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.35M 4.35M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -5.45M
Maximum Profit (Gold): $4,990.32M $5,370.08M n/a $379.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,990.32M $5,370.08M n/a $379.76M
Max Profit / Current MCap: 2.213 2.085 n/a -0.128
Max Profit Per Share (Gold): $56.71 $61.02 n/a $4.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $56.71 $61.02 n/a $4.32
Total Free Profit Per Share: $20.22 $20.13 n/a $-0.08
FD MCap / Gold Eq.: $518.34 $592.11 n/a $73.77
FD MCap / Silver Eq.: $5.21 $6.03 n/a $0.82
FD MCap / Per Metal
as % Spot Price:		 17.29% 18.31% n/a 1.01%
Measured &
Indicated		 04/08/2025
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.): 7.50M 7.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -9.39M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.09M 6.09M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -7.63M
Maximum Profit (Gold): $6,986.45M $7,518.11M n/a $531.66M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,986.45M $7,518.11M n/a $531.66M
Max Profit / Current MCap: 3.098 2.919 n/a -0.180
Max Profit Per Share (Gold): $79.39 $85.43 n/a $6.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $79.39 $85.43 n/a $6.04
Total Free Profit Per Share: $42.90 $44.54 n/a $1.64
FD MCap / Gold Eq.: $370.24 $422.94 n/a $52.69
FD MCap / Silver Eq.: $3.72 $4.31 n/a $0.58
FD MCap / Per Metal
as % Spot Price:		 12.35% 13.08% n/a 0.72%

Reserves &
Resources		 04/08/2025
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.): 9.50M 9.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -11.89M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.96M 6.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -8.71M
Maximum Profit (Gold): $7,984.51M $8,592.12M n/a $607.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,984.51M $8,592.12M n/a $607.61M
Max Profit / Current MCap: 3.541 3.336 n/a -0.205
Max Profit Per Share (Gold): $90.73 $97.64 n/a $6.90
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $90.73 $97.64 n/a $6.90
Total Free Profit Per Share: $54.24 $56.75 n/a $2.50
FD MCap / Gold Eq.: $323.96 $370.07 n/a $46.11
FD MCap / Silver Eq.: $3.26 $3.77 n/a $0.51
FD MCap / Per Metal
as % Spot Price:		 10.81% 11.44% n/a 0.63%

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.     ×