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

Price Data

Symbol Date Price Change 52 Wk Range Volume
ASX:MML 05/25/2017 AUD 0.32 -0.01 0.81 - 0.31 543,658
OTCMKTS:MDSMF 05/24/2017 USD 0.2550 -0.0050 0.6000 - 0.2500 2,958
Alert me when stock is updated

Description

Medusa Mining Ltd. are a gold focused mid-tier producer with one producing mine in Philippines and exploration properties. Currently they produce roughly 100koz. of gold per year. They have approximately 2.6Moz. of gold in the reserves and resources category of which 1.4Moz. are in the measured and indicated category. They have a market capitalisation of ~$49.9M which is a fall of roughly 52% over the last eleven months. As of 07/01/2016 they have ~$9M debt and ~$16M cash. They have 208M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 07/01/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $103.91M $49.90M 07/01/2016 $-54.01M
Total Assets: $445.00M $445.00M 07/01/2016 $0.00M
Total Liabilities: $33.00M $33.00M 07/01/2016 $0.00M
Current Assets: $43.00M $43.00M 07/01/2016 $0.00M
Current Liabilities: $27.00M $27.00M 07/01/2016 $0.00M
Total Debt: $9.00M $9.00M 07/01/2016 $0.00M
Cash: $16.00M $16.00M 07/01/2016 $0.00M
Enterprise Value: $96.91M $42.90M 05/12/1971 $-54.01M
Cash Flow: $30.58M $24.94M never $-5.64M
Cash Flow Multiple: 3.40 2.00 never -1.40
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 07/01/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/01/2016 0.00%
Misc 07/01/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.490 $0.235 02:05 on 05/25/2017 $-0.25
Shares Outstanding: 208,000,000 208,000,000 07/01/2016 0
Shares Fully Diluted: 212,000,000 212,000,000 07/01/2016 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 07/01/2016 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
07/01/2016 0
Production (Silver Eq Oz.): (guess) 
6,785,787
(guess) 
7,329,638
07/01/2016 543,851
Initial CapEx (Outstanding): n/a n/a 07/01/2016 n/a
Funding Option: n/a n/a 07/01/2016 n/a
Documentation: none PRODUCER 08/08/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/01/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.50M 0.50M 07/01/2016 0.00M
Measured & Indicated: 1.40M 1.40M 07/01/2016 0.00M
Inferred: 1.20M 1.20M 07/01/2016 0.00M
Reserves & Resources: 2.60M 2.60M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.45M 0.45M 07/01/2016 0.00M
Measured & Indicated: 1.10M 1.10M 07/01/2016 0.00M
Inferred: 0.54M 0.54M 07/01/2016 0.00M
Reserves & Resources: 1.64M 1.64M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
07/01/2016 0oz.
Cash Cost: $500 $500 07/01/2016 $0.00
Extra Operating Cost: $400 $400 07/01/2016 $0.00
Average Grade: 2.80 g/t 2.80 g/t 07/01/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/08/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 07/01/2016 0.00M
Annual Production: 150,000oz. 150,000oz. 07/01/2016 0oz.
Cash Cost: $600 $600 07/01/2016 $0
Extra Operating Cost: $400 $400 07/01/2016 $0
SILVER 07/01/2016
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 07/01/2016 0.00M
Measured & Indicated: n/a n/a 07/01/2016 0.00M
Inferred: n/a n/a 07/01/2016 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 07/01/2016 0.00M
Measured & Indicated: n/a n/a 07/01/2016 0.00M
Inferred: n/a n/a 07/01/2016 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 07/01/2016 $0.00
Extra Operating Cost: n/a n/a 07/01/2016 $0.00
Average Grade: n/a n/a 07/01/2016 n/a
Recovery Rate: n/a n/a 07/01/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/01/2016 0.00M
Annual Production: n/a n/a 07/01/2016 n/a
Cash Cost: n/a n/a 07/01/2016 n/a
Extra Operating Cost: n/a n/a 07/01/2016 n/a

Property

Last Analysis Data  (07/01/2016)
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
07/01/2016
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.45M 0.45M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.45M
Maximum Profit (Gold): $137.59M $112.23M n/a $-25.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $137.59M $112.23M n/a $-25.36M
Max Profit / Current MCap: 1.324 2.249 n/a 0.925
Max Profit Per Share (Gold): $0.65 $0.53 n/a $-0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.65 $0.53 n/a $-0.12
Total Free Profit Per Share: $0.00 $0.21 n/a $0.21
FD Mkt. Cap / Gold Eq.: $230.92 $110.90 n/a $-120.02
FD Mkt. Cap / Silver Eq.: $3.40 $1.51 n/a $-1.89
FD Mkt. Cap / Per Metal
as % Spot Price:
17.27% 8.83% n/a -8.45%
Measured &
Indicated
07/01/2016
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.): 1.40M 1.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.61M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.10M 1.10M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.97M
Maximum Profit (Gold): $335.72M $273.85M n/a $-61.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $335.72M $273.85M n/a $-61.87M
Max Profit / Current MCap: 3.231 5.488 n/a 2.257
Max Profit Per Share (Gold): $1.58 $1.29 n/a $-0.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.58 $1.29 n/a $-0.29
Total Free Profit Per Share: $0.93 $0.98 n/a $0.05
FD Mkt. Cap / Gold Eq.: $94.64 $45.45 n/a $-49.19
FD Mkt. Cap / Silver Eq.: $1.39 $0.62 n/a $-0.77
FD Mkt. Cap / Per Metal
as % Spot Price:
7.08% 3.62% n/a -3.46%

Reserves &
Resources
07/01/2016
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.): 2.60M 2.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 14.14M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.64M 1.64M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.91M
Maximum Profit (Gold): $500.83M $408.53M n/a $-92.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $500.83M $408.53M n/a $-92.30M
Max Profit / Current MCap: 4.820 8.187 n/a 3.367
Max Profit Per Share (Gold): $2.36 $1.93 n/a $-0.44
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.36 $1.93 n/a $-0.44
Total Free Profit Per Share: $1.71 $1.61 n/a $-0.10
FD Mkt. Cap / Gold Eq.: $63.44 $30.47 n/a $-32.97
FD Mkt. Cap / Silver Eq.: $0.93 $0.42 n/a $-0.52
FD Mkt. Cap / Per Metal
as % Spot Price:
4.75% 2.43% n/a -2.32%

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.     ×