Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Explaurum Ltd
www: www.explaurum.com.au     email: info@explaurum.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:EXU AUD

Description

Explaurum Ltd are a gold focused junior, late stage development company

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

General Details

Financial 04/08/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $48.08M $30.90M 04/08/2018 $-17.18M
Total Assets: $12.67M $12.36M 04/08/2018 $-0.30M
Total Liabilities: $0.77M $0.75M 04/08/2018 $-0.02M
Current Assets: $1.00M $0.97M 04/08/2018 $-0.02M
Current Liabilities: $0.77M $0.75M 04/08/2018 $-0.02M
Total Debt: $0.00M $0.00M 04/08/2018 $0.00M
Cash: $0.84M $0.82M 04/08/2018 $-0.02M
Enterprise Value: $47.24M $30.07M 12/14/1970 $-17.16M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: Yes Yes 04/08/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/08/2018 0.00%
Misc 04/08/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 472,000,000 472,000,000 04/08/2018 0
Shares (FD): 522,000,000 522,000,000 04/08/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 08/01/2019 04/08/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
04/08/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
04/08/2018 0
Initial CapEx (Outstanding): $75.00M
155.99% of Mkt.Cap
$75.00M
242.74% of Mkt.Cap
04/08/2018 $0.00M
Funding Option: n/a n/a 04/08/2018 n/a
Documentation: none PEA 04/08/2018 n/a
Value Adjustment: -20% -20% never 0%

Resource Data

GOLD 04/08/2018
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 04/08/2018 0.00M
Measured & Indicated: 0.60M 0.60M 04/08/2018 0.00M
Inferred: 0.10M 0.10M 04/08/2018 0.00M
Reserves & Resources: 0.70M 0.70M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/08/2018 0.00M
Measured & Indicated: 0.43M 0.43M 04/08/2018 0.00M
Inferred: 0.05M 0.05M 04/08/2018 0.00M
Reserves & Resources: 0.48M 0.48M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/08/2018 $0.00
Extra Operating Cost: n/a n/a 04/08/2018 $0.00
Average Grade: 1.90 g/t 1.90 g/t 04/08/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/08/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.70M 0.70M 04/08/2018 0.00M
Annual Production: 70,000oz. 70,000oz. 04/08/2018 0oz.
Cash Cost: $650 $650 04/08/2018 $0
Extra Operating Cost: $350 $350 04/08/2018 $0
SILVER 04/08/2018
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 04/08/2018 0.00M
Measured & Indicated: n/a n/a 04/08/2018 0.00M
Inferred: n/a n/a 04/08/2018 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 04/08/2018 0.00M
Measured & Indicated: n/a n/a 04/08/2018 0.00M
Inferred: n/a n/a 04/08/2018 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 04/08/2018 $0.00
Extra Operating Cost: n/a n/a 04/08/2018 $0.00
Average Grade: n/a n/a 04/08/2018 n/a
Recovery Rate: n/a n/a 04/08/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/08/2018 0.00M
Annual Production: n/a n/a 04/08/2018 n/a
Cash Cost: n/a n/a 04/08/2018 n/a
Extra Operating Cost: n/a n/a 04/08/2018 n/a

Property

Last Analysis Data  (04/08/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Tampia 100% (guess) 30,000 Open Pit show
700,000 oz at 1.9 gpt

45% IRR

$75 Capex

Production in 2019
Total Land Package Size (ha): 30,000  
Current Data
No Data

Profitability (by resource)

Proven &
Probable
04/08/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
04/08/2018
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.20M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.43M 0.43M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.58M
Maximum Profit (Gold): $80.58M $64.93M n/a $-15.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $80.58M $64.93M n/a $-15.65M
Max Profit / Current MCap: 1.676 2.102 n/a 0.426
Max Profit Per Share (Gold): $0.15 $0.12 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.15 $0.12 n/a $-0.03
Total Free Profit Per Share: $0.03 $0.05 n/a $0.01
FD Mkt. Cap / Gold Eq.: $111.30 $71.52 n/a $-39.78
FD Mkt. Cap / Silver Eq.: $1.37 $0.92 n/a $-0.45
FD Mkt. Cap / Per Metal
as % Spot Price:
8.35% 5.64% n/a -2.71%

Reserves &
Resources
04/08/2018
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.): 0.70M 0.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.57M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.48M 0.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.75M
Maximum Profit (Gold): $88.98M $71.70M n/a $-17.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $88.98M $71.70M n/a $-17.28M
Max Profit / Current MCap: 1.851 2.320 n/a 0.470
Max Profit Per Share (Gold): $0.17 $0.14 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.17 $0.14 n/a $-0.03
Total Free Profit Per Share: $0.05 $0.06 n/a $0.01
FD Mkt. Cap / Gold Eq.: $100.80 $64.77 n/a $-36.03
FD Mkt. Cap / Silver Eq.: $1.24 $0.83 n/a $-0.40
FD Mkt. Cap / Per Metal
as % Spot Price:
7.56% 5.11% n/a -2.45%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.