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

Category: Mid-tier Producer
Rating & Risk: Login to view
Medusa Mining Ltd.
www: www.medusamining.com.au     email: admin@medusamining.com.au

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:MML AUD
OTCMKTS:MDSMF USD

Description

Medusa Mining Ltd. are a gold focused mid-tier producer with one producing mine in Philippines and exploration properties. Currently they produce roughly 90koz. of gold per year. They have approximately 1.6Moz. of gold in the reserves and resources category of which 1.2Moz. are in the measured and indicated category. They have a market capitalisation of ~$57.36M which is a fall of roughly 9% over the last eight months. As of 08/21/2018 they have ~$7M debt and ~$15M cash. They have 208M 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 08/21/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $63.33M $57.36M 08/21/2018 $-5.97M
Total Assets: $190.00M $190.00M 08/21/2018 $0.00M
Total Liabilities: $35.00M $35.00M 08/21/2018 $0.00M
Current Assets: $50.00M $50.00M 08/21/2018 $0.00M
Current Liabilities: $21.00M $21.00M 08/21/2018 $0.00M
Total Debt: $7.00M $7.00M 08/21/2018 $0.00M
Cash: $15.00M $15.00M 08/21/2018 $0.00M
Enterprise Value: $55.33M $49.36M 07/26/1971 $-5.97M
Cash Flow: $-0.32M $4.50M never $4.82M
Cash Flow Multiple: 0.00 12.75 never 12.75
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 08/21/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/21/2018 0.00%
Misc 08/21/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 208,000,000 208,000,000 08/21/2018 0
Shares (FD): 214,000,000 214,000,000 08/21/2018 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 08/21/2018 n/a
Production (Gold Eq Oz.): (guess) 
90,000
(guess) 
90,000
08/21/2018 0
Production (Silver Eq Oz.): (guess) 
7,290,915
(guess) 
7,664,166
08/21/2018 373,251
Initial CapEx (Outstanding): n/a n/a 08/21/2018 n/a
Funding Option: n/a n/a 08/21/2018 n/a
Documentation: none PRODUCER 08/21/2018 n/a
Value Adjustment: -30% -30% never 0%

Resource Data

GOLD 08/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.35M 0.35M 08/21/2018 0.00M
Measured & Indicated: 1.20M 1.20M 08/21/2018 0.00M
Inferred: 0.40M 0.40M 08/21/2018 0.00M
Reserves & Resources: 1.60M 1.60M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.32M 0.32M 08/21/2018 0.00M
Measured & Indicated: 0.93M 0.93M 08/21/2018 0.00M
Inferred: 0.18M 0.18M 08/21/2018 0.00M
Reserves & Resources: 1.11M 1.11M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
90,000oz.
(guess) 
90,000oz.
08/21/2018 0oz.
Cash Cost: $600 $600 08/21/2018 $0.00
Extra Operating Cost: $600 $600 08/21/2018 $0.00
Average Grade: 2.80 g/t 2.80 g/t 08/21/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/21/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 08/21/2018 0.00M
Annual Production: 90,000oz. 90,000oz. 08/21/2018 0oz.
Cash Cost: $700 $700 08/21/2018 $0
Extra Operating Cost: $400 $400 08/21/2018 $0
SILVER 08/21/2018
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 08/21/2018 0.00M
Measured & Indicated: n/a n/a 08/21/2018 0.00M
Inferred: n/a n/a 08/21/2018 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 08/21/2018 0.00M
Measured & Indicated: n/a n/a 08/21/2018 0.00M
Inferred: n/a n/a 08/21/2018 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 08/21/2018 $0.00
Extra Operating Cost: n/a n/a 08/21/2018 $0.00
Average Grade: n/a n/a 08/21/2018 n/a
Recovery Rate: n/a n/a 08/21/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/21/2018 0.00M
Annual Production: n/a n/a 08/21/2018 n/a
Cash Cost: n/a n/a 08/21/2018 n/a
Extra Operating Cost: n/a n/a 08/21/2018 n/a

Property

Last Analysis Data  (08/21/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Philippines Co-O 100% n/a show
100,000 oz of production at low cash costs.
Exploration Philippines Anoling 100% n/a n/a
Exploration Philippines Bananghilig 100% n/a n/a
Exploration Philippines Barobo Corridor 100% n/a n/a
Exploration Philippines Co-O copper 100% n/a n/a
Exploration Philippines Gamuton 100% n/a n/a
Exploration Philippines Kamarangan 100% n/a n/a
Exploration Philippines Lasang 100% n/a n/a
Exploration Surigao Del Sur Province, Philippines Lingig 100% n/a n/a
Exploration Philippines Saugon 50% n/a n/a
Exploration Philippines Saugon copper 100% n/a n/a
Exploration Philippines Trento 100% n/a n/a
Exploration Philippines Usa 100% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Philippines Co-O 100% n/a show
100,000 oz of production at low cash costs.
Exploration Philippines Anoling 100% n/a n/a
Exploration Philippines Bananghilig 100% n/a n/a
Exploration Philippines Barobo Corridor 100% n/a n/a
Exploration Philippines Co-O copper 100% n/a n/a
Exploration Philippines Gamuton 100% n/a n/a
Exploration Philippines Kamarangan 100% n/a n/a
Exploration Philippines Lasang 100% n/a n/a
Exploration Surigao Del Sur Province, Philippines Lingig 100% n/a n/a
Exploration Philippines Saugon 50% n/a n/a
Exploration Philippines Saugon copper 100% n/a n/a
Exploration Philippines Trento 100% n/a n/a
Exploration Philippines Usa 100% n/a n/a

Profitability (by resource)

Proven &
Probable
08/21/2018
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.): 0.35M 0.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.45M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.32M 0.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.31M
Maximum Profit (Gold): $-1.46M $11.02M n/a $12.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-1.46M $11.02M n/a $12.48M
Max Profit / Current MCap: n/a 0.192 n/a 0.215
Max Profit Per Share (Gold): $-0.01 $0.05 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.05 n/a $0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $201.06 $182.10 n/a $-18.96
FD Mkt. Cap / Silver Eq.: $2.48 $2.14 n/a $-0.34
FD Mkt. Cap / Per Metal
as % Spot Price:
16.83% 14.32% n/a -2.50%
Measured &
Indicated
08/21/2018
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.98M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.93M 0.93M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.84M
Maximum Profit (Gold): $-4.30M $32.43M n/a $36.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-4.30M $32.43M n/a $36.73M
Max Profit / Current MCap: n/a 0.565 n/a 0.633
Max Profit Per Share (Gold): $-0.02 $0.15 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.15 n/a $0.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $68.32 $61.88 n/a $-6.44
FD Mkt. Cap / Silver Eq.: $0.84 $0.73 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
5.72% 4.87% n/a -0.85%

Reserves &
Resources
08/21/2018
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.): 1.60M 1.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.64M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.11M 1.11M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.59M
Maximum Profit (Gold): $-5.14M $38.73M n/a $43.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-5.14M $38.73M n/a $43.87M
Max Profit / Current MCap: n/a 0.675 n/a 0.756
Max Profit Per Share (Gold): $-0.02 $0.18 n/a $0.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.02 $0.18 n/a $0.20
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $57.21 $51.82 n/a $-5.39
FD Mkt. Cap / Silver Eq.: $0.71 $0.61 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
4.79% 4.08% n/a -0.71%

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.