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

Category: Major
Rating & Risk: Login to view
Evolution Mining Ltd
www: www.evolutionmining.com.au     email: admin.sydney@evolutionmining.com.au

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EVN AUD
OTCMKTS:CAHPF USD

Description

Evolution Mining Ltd are a gold focused major with four producing mines in Australia and one mine in development in Australia. Currently they produce roughly 800koz. of gold per year. They have approximately 16Moz. of gold in the reserves and resources category of which 13.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$4178.18M which is a rise of roughly 43% over the last thirteen months. As of 04/30/2017 they have ~$450M debt and ~$33M cash. They have 1,682M shares outstanding and trade on the Australian 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 04/30/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,923.70M $4,178.18M 04/30/2017 $1,254.49M
Total Assets: $1,700.00M $1,700.00M 04/30/2017 $0.00M
Total Liabilities: $448.00M $448.00M 04/30/2017 $0.00M
Current Assets: $252.00M $252.00M 04/30/2017 $0.00M
Current Liabilities: $150.00M $150.00M 04/30/2017 $0.00M
Total Debt: $450.00M $450.00M 04/30/2017 $0.00M
Cash: $33.00M $33.00M 04/30/2017 $0.00M
Enterprise Value: $3,340.70M $4,595.18M 08/13/2115 $1,254.49M
Cash Flow: $177.74M $196.62M never $18.87M
Cash Flow Multiple: 16.45 21.25 never 4.80
Net Debt to
Cash Flow Ratio:
2.35 2.12 never -0.23
Finance within 1 year: No No 04/30/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/30/2017 0.00%
Misc 04/30/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,682,000,000 1,682,000,000 04/30/2017 0
Shares (FD): 1,708,000,000 1,708,000,000 04/30/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/30/2017 n/a
Production (Gold Eq Oz.): (guess) 
800,000
(guess) 
800,000
04/30/2017 0
Production (Silver Eq Oz.): (guess) 
59,051,835
(guess) 
63,160,194
04/30/2017 4,108,360
Initial CapEx (Outstanding): n/a n/a 04/30/2017 n/a
Funding Option: n/a n/a 04/30/2017 n/a
Documentation: none PRODUCER 04/30/2017 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 04/30/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 7.00M 7.00M 04/30/2017 0.00M
Measured & Indicated: 13.50M 13.50M 04/30/2017 0.00M
Inferred: 2.50M 2.50M 04/30/2017 0.00M
Reserves & Resources: 16.00M 16.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 6.30M 6.30M 04/30/2017 0.00M
Measured & Indicated: 10.98M 10.98M 04/30/2017 0.00M
Inferred: 1.13M 1.13M 04/30/2017 0.00M
Reserves & Resources: 12.11M 12.11M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
800,000oz.
(guess) 
800,000oz.
04/30/2017 0oz.
Cash Cost: $600 $600 04/30/2017 $0.00
Extra Operating Cost: $350 $350 04/30/2017 $0.00
Average Grade: 1.40 g/t 1.40 g/t 04/30/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/30/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 15.00M 15.00M 04/30/2017 0.00M
Annual Production: 850,000oz. 850,000oz. 04/30/2017 0oz.
Cash Cost: $700 $700 04/30/2017 $0
Extra Operating Cost: $400 $400 04/30/2017 $0
SILVER 04/30/2017
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 04/30/2017 0.00M
Measured & Indicated: n/a n/a 04/30/2017 0.00M
Inferred: n/a n/a 04/30/2017 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 04/30/2017 0.00M
Measured & Indicated: n/a n/a 04/30/2017 0.00M
Inferred: n/a n/a 04/30/2017 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 04/30/2017 $0.00
Extra Operating Cost: n/a n/a 04/30/2017 $0.00
Average Grade: n/a n/a 04/30/2017 n/a
Recovery Rate: n/a n/a 04/30/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/30/2017 0.00M
Annual Production: n/a n/a 04/30/2017 n/a
Cash Cost: n/a n/a 04/30/2017 n/a
Extra Operating Cost: n/a n/a 04/30/2017 n/a

Property

Last Analysis Data  (04/30/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Production Queensland, Australia Cracow 100% n/a show
5 producing mines. Large land holdings of 675,000 hectares, or 1.5 million acres.
Production Western Australia, Australia Edna May 100% n/a n/a
Production Bundaberg, Australia Mt Rawdon 100% n/a n/a
Production Charters Towers, Australia Pajingo 100% n/a n/a
Development Townsville, Australia Mt Carlton 100% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Queensland, Australia Cracow 100% n/a show
5 producing mines. Large land holdings of 675,000 hectares, or 1.5 million acres.
Production Western Australia, Australia Edna May 100% n/a n/a
Production Bundaberg, Australia Mt Rawdon 100% n/a n/a
Production Charters Towers, Australia Pajingo 100% n/a n/a
Development Townsville, Australia Mt Carlton 100% n/a n/a

Profitability (by resource)

Proven &
Probable
04/30/2017
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 35.95M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.30M 6.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 32.35M
Maximum Profit (Gold): $1,749.67M $1,935.44M n/a $185.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,749.67M $1,935.44M n/a $185.77M
Max Profit / Current MCap: 0.598 0.463 n/a -0.135
Max Profit Per Share (Gold): $1.02 $1.13 n/a $0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.02 $1.13 n/a $0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $464.08 $663.20 n/a $199.12
FD Mkt. Cap / Silver Eq.: $6.29 $8.40 n/a $2.11
FD Mkt. Cap / Per Metal
as % Spot Price:
36.62% 50.97% n/a 14.36%
Measured &
Indicated
04/30/2017
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.): 13.50M 13.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 69.33M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 10.98M 10.98M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 56.39M
Maximum Profit (Gold): $3,049.42M $3,373.19M n/a $323.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,049.42M $3,373.19M n/a $323.77M
Max Profit / Current MCap: 1.043 0.807 n/a -0.236
Max Profit Per Share (Gold): $1.79 $1.97 n/a $0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.79 $1.97 n/a $0.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $266.27 $380.53 n/a $114.25
FD Mkt. Cap / Silver Eq.: $3.61 $4.82 n/a $1.21
FD Mkt. Cap / Per Metal
as % Spot Price:
21.01% 29.25% n/a 8.24%

Reserves &
Resources
04/30/2017
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.): 16.00M 16.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 82.17M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 12.11M 12.11M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 62.16M
Maximum Profit (Gold): $3,361.86M $3,718.81M n/a $356.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,361.86M $3,718.81M n/a $356.95M
Max Profit / Current MCap: 1.150 0.890 n/a -0.260
Max Profit Per Share (Gold): $1.97 $2.18 n/a $0.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.97 $2.18 n/a $0.21
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $241.53 $345.16 n/a $103.63
FD Mkt. Cap / Silver Eq.: $3.27 $4.37 n/a $1.10
FD Mkt. Cap / Per Metal
as % Spot Price:
19.06% 26.53% n/a 7.47%

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.