Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:RED
AUD
Description
Red 5 Ltd are a gold focused mid-tier producer with two mines in development in Australia. They have approximately 6Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~A$392.43M which is a rise of roughly 12% over the last five months. As of 09/02/2022 they have ~A$124M debt and ~A$22.74M cash. They have 2,362M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/02/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$350.83M
$392.43M
09/02/2022
$41.59M
Total Assets:
$392.15M
$410.03M
09/02/2022
$17.88M
Total Liabilities:
$267.77M
$279.98M
09/02/2022
$12.21M
Current Assets:
$62.53M
$65.38M
09/02/2022
$2.85M
Current Liabilities:
$75.44M
$78.88M
09/02/2022
$3.44M
Total Debt:
$118.94M
$124.36M
09/02/2022
$5.42M
Cash:
$21.75M
$22.74M
09/02/2022
$0.99M
Enterprise Value:
$448.02M
$494.05M
08/27/1985
$46.02M
Cash Flow:
$56.49M
$82.97M
never
$26.48M
Cash Flow Multiple:
6.21
4.73
never
-1.48
Net Debt to Cash Flow Ratio:
1.72
1.22
never
-0.50
Finance within 1 year:
09/02/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/02/2022
0.00%
Misc
09/02/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
2,362,000,000
2,362,000,000
09/02/2022
0
Shares (FD):
2,401,000,000
2,401,000,000
09/02/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
06/01/2022
09/02/2022
n/a
Production (Gold Eq Oz.):
(guess) 150,000
(guess) 175,000
09/16/2022
25,000
Production (Silver Eq Oz.) :
(guess) 12,787,570
(guess) 14,297,478
09/16/2022
1,509,908
Initial CapEx (Outstanding):
n/a
n/a
09/02/2022
n/a
Funding Option:
n/a
n/a
09/02/2022
n/a
Documentation:
none
PRODUCER
09/16/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
09/02/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.50M
2.50M
09/02/2022
0.00M
Measured & Indicated:
3.50M
4.00M
09/16/2022
0.50M
Inferred:
1.50M
2.00M
09/16/2022
0.50M
Reserves & Resources:
5.00M
6.00M
never
1.00M
P L A U S I B L E
Proven & Probable:
2.13M
2.13M
09/02/2022
0.00M
Measured & Indicated:
2.81M
3.15M
09/16/2022
0.34M
Inferred:
0.64M
0.85M
09/16/2022
0.21M
Reserves & Resources:
3.44M
4.00M
never
0.55M
C U R R E N T
Annual Production:
(guess) 150,000oz.
(guess) 175,000oz.
09/16/2022
25,000oz.
Cash Cost:
$900
$850
09/16/2022
$-50.00
Extra Operating Cost:
$400
$400
09/02/2022
$0.00
Average Grade:
1.40 g/t
1.40 g/t
09/02/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
09/16/2022
0.00%
F U T U R E
Proven & Probable:
3.50M
5.00M
09/16/2022
1.50M
Annual Production:
175,000oz.
250,000oz.
09/16/2022
75,000oz.
Cash Cost:
$900
$900
09/02/2022
$0
Extra Operating Cost:
$400
$400
09/02/2022
$0
SILVER
09/02/2022 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
09/02/2022
0.00M
Measured & Indicated:
n/a
n/a
09/02/2022
0.00M
Inferred:
n/a
n/a
09/02/2022
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
09/02/2022
0.00M
Measured & Indicated:
n/a
n/a
09/02/2022
0.00M
Inferred:
n/a
n/a
09/02/2022
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
09/02/2022
$0.00
Extra Operating Cost:
n/a
n/a
09/02/2022
$0.00
Average Grade:
n/a
n/a
09/02/2022
n/a
Recovery Rate:
n/a
n/a
09/02/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/02/2022
0.00M
Annual Production:
n/a
n/a
09/02/2022
n/a
Cash Cost:
n/a
n/a
09/02/2022
n/a
Extra Operating Cost:
n/a
n/a
09/02/2022
n/a
Property
Last Analysis Data (09/02/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Darlot
100% (guess)
14,000
Both
show
1.2 million oz at 3.4 gpt
65,000 oz a year.
Development
Western Australia , Australia
King of the Hills
100% (guess)
11,000
Both
show
4 million oz.
Under construction.
150,000 oz a year.
Total Land Package Size (ha):
25,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Darlot
100% (guess)
14,000
Both
show
1.2 million oz at 3.4 gpt
65,000 oz a year.
Development
Western Australia , Australia
King of the Hills
100% (guess)
11,000
Both
show
4 million oz.
Under construction.
150,000 oz a year.
Total Land Package Size (ha):
25,000
Profitability (by resource)
Proven & Probable
09/02/2022 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.):
2.50M
2.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-8.88M
P L A U S I B L E
Gold Eq. Oz.:
2.13M
2.13M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-7.55M
Maximum Profit (Gold):
$800.28M
$1,007.48M
n/a
$207.21M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$800.28M
$1,007.48M
n/a
$207.21M
Max Profit / Current MCap:
2.281
2.567
n/a
0.286
Max Profit Per Share (Gold):
$0.33
$0.42
n/a
$0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.33
$0.42
n/a
$0.09
Total Free Profit Per Share:
$0.12
$0.19
n/a
$0.07
FD Mkt. Cap / Gold Eq.:
$165.10
$184.67
n/a
$19.57
FD Mkt. Cap / Silver Eq.:
$1.94
$2.26
n/a
$0.32
FD Mkt. Cap / Per Metal as % Spot Price:
8.98%
9.58%
n/a
0.60%
Measured & Indicated
09/02/2022 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.):
3.50M
4.00M
n/a
0.50M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
28.42M
P L A U S I B L E
Gold Eq. Oz.:
2.81M
3.15M
n/a
0.34M
Silver Eq. Oz.:
n/a
n/a
n/a
17.82M
Maximum Profit (Gold):
$1,056.36M
$1,491.08M
n/a
$434.71M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,056.36M
$1,491.08M
n/a
$434.71M
Max Profit / Current MCap:
3.011
3.800
n/a
0.789
Max Profit Per Share (Gold):
$0.44
$0.62
n/a
$0.18
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.44
$0.62
n/a
$0.18
Total Free Profit Per Share:
$0.22
$0.39
n/a
$0.17
FD Mkt. Cap / Gold Eq.:
$125.07
$124.78
n/a
$-0.30
FD Mkt. Cap / Silver Eq.:
$1.47
$1.53
n/a
$0.06
FD Mkt. Cap / Per Metal as % Spot Price:
6.80%
6.47%
n/a
-0.33%
Reserves & Resources
09/02/2022 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
6.00M
n/a
1.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
63.95M
P L A U S I B L E
Gold Eq. Oz.:
3.44M
4.00M
n/a
0.55M
Silver Eq. Oz.:
n/a
n/a
n/a
32.92M
Maximum Profit (Gold):
$1,296.45M
$1,894.07M
n/a
$597.62M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,296.45M
$1,894.07M
n/a
$597.62M
Max Profit / Current MCap:
3.695
4.827
n/a
1.131
Max Profit Per Share (Gold):
$0.54
$0.79
n/a
$0.25
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.54
$0.79
n/a
$0.25
Total Free Profit Per Share:
$0.32
$0.56
n/a
$0.23
FD Mkt. Cap / Gold Eq.:
$101.91
$98.23
n/a
$-3.68
FD Mkt. Cap / Silver Eq.:
$1.20
$1.20
n/a
$0.01
FD Mkt. Cap / Per Metal as % Spot Price:
5.54%
5.10%
n/a
-0.45%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/02/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6796
AUD 0.7106
01/28/2023
Spot Gold:
$1,838.00
$1,927.30
01/28/2023
$89.30
Spot Silver:
$21.56
$23.59
01/28/2023
$2.03
Gold:Silver Ratio:
85.25
81.70
01/28/2023
-3.55
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: