2019-02-11-RareEarthsStocks-CompSheet
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
COMP SHEET -- Rare Earth Stocks -- Public information current to February 1, 2019. Maintained by Peter "@Newton" Bell. Please contribute.
2
https://drive.google.com/drive/folders/1Q5UfC68xeomostcvoUbUDMCaqo6fQUuI?usp=sharing
3
DATA INPUTSCALCULATIONS
4
CompanyREE Pure Play?Key REE ProjectProject StageEstimated Project Capex (US$M)Other AssetsData SourceCountry of Main listingSymbolCommon Equity (millions of shares)Price / Share (local currency)Cash (local)Debt (local)Capital Invested, Equity (local)Total Financings, last 12 months (gross)Spending, last 12 months (operating & investing)Market Capitalization in Listed CurrencyMarket Cap. (US$)Enterprise Value (local)Enterprise Value (US$)
5
Lynas Corporation Ltd.Y
Mt. Weld, Australia / Mayasia
Production2018 Annual ReportAusLYC6661.6422631,395.306.554.61,0667671,287926
6
China Northern REEYBaotaoProductionWSJ Public, 2017CNY6001113,6328.75,034.09,682.031,5984,74036,2465,437
7
Rainbow Rare EarthsYGakara - BurundiProduction2018 Annual ReportUKRBW1870.030.40.816.74.576768
8
Northern Minerals LimitedYBrowns Range - AustraliaProduction2018-Q4 ReportAusNTU1,2460.046142143.9474557419871
9
10
Avalon Advanced MetalsYNechalacho ProjectFS1575Several2018-Q4 ReportCanAVL2550.050.61.379.700.80.513101310
11
Arafura Resources Ltd.YNolans - AustraliaDFS680AusARU721.000.0447.901.702033.17.532232618
12
Alkane Resources Ltd.NDubbo - AustraliaFS1,300Operating Gold Mine, Several Projects
2018 Annual Report & 2018-Q4 Report
AusALK5060.2590220.1024.5101734230
13
Appia EnergyNAlces Lake – Saskatchewan
Exploration
Uranium optionality (Elliot Lake) & exploration (Saskatchewan)
2018-Q4 ReportCanAPI64.000.371.9010.51.11.424182217
14
Canada Rare EarthsYProductionPivot to Mineral Sands in Brazil2018-Q3 ReportCanLL173.000.0510.823.600.59786
15
Commerce Resources Corp.YAshramPEA5802018-Q4 ReportCanCCE3100.0801.183.70.10.225192620
16
Defense Metals CorpNWicheeda
Exploration
Uranium exploration2019-02-PresentationCanDEFN240.180.601.70.40.34343
17
Geomega Resources Inc.YMontveil - QuebecResourceMagnet Recycling Business Line2018-Q4 ReportCanGMA900.080.30.429.100.47576
18
Greenland Minerals and Energy
YKvanefjeld - GreenlandPFS8322018-Q1 ReportAusGGG1,1300.0669.50362.89.24.375546547
19
Hastings Technology MetalsYYangibana - AustraliaScoping3502018-Q4 ReportAusHAS7780.1512081.23315.11178410575
20
Medallion ResourcesY
Monazite plant - North America
Process Dev
2018-Q4 ReportCanMDL310.120018.10.10.14343
21
Matamec Explorations Inc.NKipiwa - QuebecAbandoned2018-Q4 ReportCanCJC450.264.20.843.52.82.512986
22
Mkango Resources Ltd.YSongwe Hill - MalawiPEA2162018-Q4 ReportCanMKA1100.154.51.110.48.84.417131310
23
Montero Mining & Exploration
NWigu HillResourcePivot to Lithium?2018-Q3 ReportCanMON220.070.10.222.20.80.92121
24
Namibia Rare Earths Inc.YLofdal - NamibiaPEA1632018-Q3 ReportCanNMI1800.152.70.220.44.51.727212519
25
Peak Resources Ltd.YNgualla - TanzaniaBFS3652018 Annual ReportAusPEK7990.0264.11.377.212.84.621151813
26
Pensana MetalsYLongonjo NdPr ProjectResource2018-Q4 ReportAusPM81,2000.0192.5045.95.51.823162015
27
Rare Element Resources Ltd.
YBear Lodge - WyomingPFS2912018-Q3 ReportUSREEMF800.083.10.223.701.26644
28
Search Minerals Inc.YFoxtrot - LabadorPEA1522018-Q3 ReportCanSMY1800.050.11.423.61.11.297108
29
Ucore Rare MetalsYBokanPEA2212018-Q3 ReportCanUCU2770.150.30.746.11.22.6842324232
30
31
32
33
34
35
To add:Comments:
36
37
38
Forex rate to US$
39
AusAustralia0.72
40
CanCanada0.76
41
CNYChina0.15
42
UKUnited Kindom1.31
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...