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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
White Rock Minerals Ltd
www: www.whiterockminerals.com.au     email: info@whiterockminerals.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:WRM AUD

Description

White Rock Minerals Ltd are a gold and silver focused junior, late stage development company

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

General Details

Financial 05/26/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $11.05M $7.36M 05/26/2018 $-3.68M
Total Assets: $12.74M $12.74M 05/26/2018 $0.00M
Total Liabilities: $2.47M $2.47M 05/26/2018 $0.00M
Current Assets: $1.95M $1.95M 05/26/2018 $0.00M
Current Liabilities: $0.30M $0.30M 05/26/2018 $0.00M
Total Debt: $0.00M $0.00M 05/26/2018 $0.00M
Cash: $1.35M $1.35M 05/26/2018 $0.00M
Enterprise Value: $9.70M $6.01M 03/11/1970 $-3.68M
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: 05/26/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/26/2018 0.00%
Misc 05/26/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,257,000,000 1,257,000,000 05/26/2018 0
Shares (FD): 1,638,000,000 1,638,000,000 05/26/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Silver never n/a
Production ETA: n/a 01/01/2020 05/26/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/26/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/26/2018 0
Initial CapEx (Outstanding): $32.00M
289.72% of Mkt.Cap
$32.00M
434.58% of Mkt.Cap
05/26/2018 $0.00M
Funding Option: n/a n/a 05/26/2018 n/a
Documentation: none none 05/26/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/26/2018
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 05/26/2018 0.00M
Measured & Indicated: 0.23M 0.23M 05/26/2018 0.00M
Inferred: 0.10M 0.10M 05/26/2018 0.00M
Reserves & Resources: 0.33M 0.33M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 05/26/2018 0.00M
Measured & Indicated: 0.15M 0.15M 05/26/2018 0.00M
Inferred: 0.04M 0.04M 05/26/2018 0.00M
Reserves & Resources: 0.20M 0.20M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/26/2018 $0.00
Extra Operating Cost: n/a n/a 05/26/2018 $0.00
Average Grade: 1.40 g/t 1.40 g/t 05/26/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/26/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.30M 0.30M 05/26/2018 0.00M
Annual Production: 30,000oz. 30,000oz. 05/26/2018 0oz.
Cash Cost: $800 $800 05/26/2018 $0
Extra Operating Cost: $400 $400 05/26/2018 $0
SILVER 05/26/2018
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 05/26/2018 0.00M
Measured & Indicated: 8.00M 8.00M 05/26/2018 0.00M
Inferred: 60.00M 60.00M 05/26/2018 0.00M
Reserves & Resources: 68.00M 68.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 05/26/2018 0.00M
Measured & Indicated: 5.12M 5.12M 05/26/2018 0.00M
Inferred: 24.00M 24.00M 05/26/2018 0.00M
Reserves & Resources: 29.12M 29.12M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/26/2018 $0.00
Extra Operating Cost: n/a n/a 05/26/2018 $0.00
Average Grade: 90.00 g/t 90.00 g/t 05/26/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/26/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 35.00M 35.00M 05/26/2018 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 05/26/2018 0oz.
Cash Cost: $12 $12 05/26/2018 $0
Extra Operating Cost: $8 $8 05/26/2018 $0

Property

Last Analysis Data  (05/26/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development New South Wales, Australia Mt Carrington 100% (guess) 18,000 Open Pit show
300,000 oz (1.4 gpt)

$32 million capex

20 million oz of silver (phase 2)
Low grade
Exploration Alaska, USA Red Mountain 100% (guess) 14,000 Open Pit show
Large potential mine

64 million oz silver
675,000 tons of zinc
285,000 tons of lead
350,000 oz of gold
Total Land Package Size (ha): 32,000  
Current Data
No Data

Profitability (by resource)

Proven &
Probable
05/26/2018
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
05/26/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 68.95% 70.54% n/a 1.59%
Percentage Silver: 31.05% 29.46% n/a -1.59%
Total (Gold Eq. Oz.): 0.33M 0.32M n/a -0.01M
Total (Silver Eq. Oz.): 25.76M 27.16M n/a 1.40M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.22M 0.21M n/a 0.00M
Silver Eq. Oz.: 17.20M 18.15M n/a 0.95M
Maximum Profit (Gold): $10.83M $4.08M n/a $-6.75M
Maximum Profit (Silver): $-12.62M $-19.57M n/a $-6.95M
Total Maximum Profit: $-1.79M $-15.49M n/a $-13.70M
Max Profit / Current MCap: n/a n/a n/a -1.942
Max Profit Per Share (Gold): $0.01 $0.00 n/a $0.00
Max Profit Per Share (Silver): $-0.01 $-0.01 n/a $0.00
Total Max Profit Per Share: $0.00 $-0.01 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $50.70 $34.55 n/a $-16.15
FD Mkt. Cap / Silver Eq.: $0.64 $0.41 n/a $-0.24
FD Mkt. Cap / Per Metal
as % Spot Price:
3.90% 2.79% n/a -1.11%

Reserves &
Resources
05/26/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 27.40% 28.93% n/a 1.53%
Percentage Silver: 72.60% 71.07% n/a -1.53%
Total (Gold Eq. Oz.): 1.19M 1.12M n/a -0.06M
Total (Silver Eq. Oz.): 93.66M 95.67M n/a 2.02M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.56M 0.54M n/a -0.03M
Silver Eq. Oz.: 44.55M 45.77M n/a 1.21M
Maximum Profit (Gold): $13.84M $5.21M n/a $-8.62M
Maximum Profit (Silver): $-71.75M $-111.30M n/a $-39.54M
Total Maximum Profit: $-57.92M $-106.08M n/a $-48.17M
Max Profit / Current MCap: n/a n/a n/a -9.163
Max Profit Per Share (Gold): $0.01 $0.00 n/a $-0.01
Max Profit Per Share (Silver): $-0.04 $-0.07 n/a $-0.02
Total Max Profit Per Share: $-0.04 $-0.06 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $19.57 $13.70 n/a $-5.87
FD Mkt. Cap / Silver Eq.: $0.25 $0.16 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
1.50% 1.11% n/a -0.40%

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.