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

Category: Junior: Small Producer
Rating & Risk: Login to view
Dragon Mining Ltd.
www: www.dragon-mining.com.au     email: auadmin@dragonmining.com

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:DRA AUD

Description

Dragon Mining Ltd. are a gold focused junior, small producer

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

General Details

Financial 10/31/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $16.24M $13.15M 10/31/2017 $-3.09M
Total Assets: $39.92M $38.96M 10/31/2017 $-0.96M
Total Liabilities: $15.35M $14.98M 10/31/2017 $-0.37M
Current Assets: $20.73M $20.23M 10/31/2017 $-0.50M
Current Liabilities: $6.91M $6.74M 10/31/2017 $-0.17M
Total Debt: $0.00M $0.00M 10/31/2017 $0.00M
Cash: $9.98M $9.74M 10/31/2017 $-0.24M
Enterprise Value: $6.26M $3.41M 02/09/1970 $-2.85M
Cash Flow: $1.05M $0.36M never $-0.69M
Cash Flow Multiple: 15.44 36.69 never 21.25
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 10/31/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/31/2017 0.00%
Misc 10/31/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 89,000,000 89,000,000 10/31/2017 0
Shares (FD): 90,000,000 90,000,000 10/31/2017 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 10/31/2017 n/a
Production (Gold Eq Oz.): (guess) 
20,000
(guess) 
20,000
10/31/2017 0
Production (Silver Eq Oz.): (guess) 
1,516,171
(guess) 
1,678,904
10/31/2017 162,733
Initial CapEx (Outstanding): n/a n/a 10/31/2017 n/a
Funding Option: n/a n/a 10/31/2017 n/a
Documentation: none PRODUCER 10/31/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/31/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.18M 0.18M 10/31/2017 0.00M
Measured & Indicated: 1.00M 1.00M 10/31/2017 0.00M
Inferred: 0.65M 0.65M 10/31/2017 0.00M
Reserves & Resources: 1.65M 1.65M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.16M 0.16M 10/31/2017 0.00M
Measured & Indicated: 0.75M 0.75M 10/31/2017 0.00M
Inferred: 0.29M 0.29M 10/31/2017 0.00M
Reserves & Resources: 1.04M 1.04M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
20,000oz.
(guess) 
20,000oz.
10/31/2017 0oz.
Cash Cost: $900 $900 10/31/2017 $0.00
Extra Operating Cost: $300 $300 10/31/2017 $0.00
Average Grade: 4.00 g/t 4.00 g/t 10/31/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/31/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 10/31/2017 0.00M
Annual Production: 75,000oz. 75,000oz. 10/31/2017 0oz.
Cash Cost: $1,000 $1,000 10/31/2017 $0
Extra Operating Cost: $300 $300 10/31/2017 $0
SILVER 10/31/2017
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 10/31/2017 0.00M
Measured & Indicated: n/a n/a 10/31/2017 0.00M
Inferred: n/a n/a 10/31/2017 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 10/31/2017 0.00M
Measured & Indicated: n/a n/a 10/31/2017 0.00M
Inferred: n/a n/a 10/31/2017 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 10/31/2017 $0.00
Extra Operating Cost: n/a n/a 10/31/2017 $0.00
Average Grade: n/a n/a 10/31/2017 n/a
Recovery Rate: n/a n/a 10/31/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/31/2017 0.00M
Annual Production: n/a n/a 10/31/2017 n/a
Cash Cost: n/a n/a 10/31/2017 n/a
Extra Operating Cost: n/a n/a 10/31/2017 n/a

Property

Last Analysis Data  (10/31/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Finland, Finland Vammala 100% (guess) n/a Underground show
Producing Mine.
Production Sweden, Sweden Svartliden 100% (guess) n/a Underground show
Producing mine.
Development Finland, Finland Kuusamo 100% (guess) 60,000 Underground show
380,000 oz at 4.8 gpt.

Their next mine.
Exploration Sweden, Sweden Faboliden 100% (guess) 1,700 Both show
750,000 oz maiden resource in 2016.

High grade surface mine.
Total Land Package Size (ha): 61,700  
Current Data
No Data

Profitability (by resource)

Proven &
Probable
10/31/2017
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.): 0.18M 0.18M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.46M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.16M 0.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.32M
Maximum Profit (Gold): $8.52M $2.90M n/a $-5.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8.52M $2.90M n/a $-5.61M
Max Profit / Current MCap: 0.525 0.221 n/a -0.304
Max Profit Per Share (Gold): $0.09 $0.03 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.09 $0.03 n/a $-0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $100.23 $81.17 n/a $-19.06
FD Mkt. Cap / Silver Eq.: $1.32 $0.97 n/a $-0.36
FD Mkt. Cap / Per Metal
as % Spot Price:
7.86% 6.62% n/a -1.24%
Measured &
Indicated
10/31/2017
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.14M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.75M 0.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.12M
Maximum Profit (Gold): $39.55M $13.48M n/a $-26.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $39.55M $13.48M n/a $-26.07M
Max Profit / Current MCap: 2.436 1.025 n/a -1.411
Max Profit Per Share (Gold): $0.44 $0.15 n/a $-0.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.44 $0.15 n/a $-0.29
Total Free Profit Per Share: $0.20 $0.00 n/a $-0.20
FD Mkt. Cap / Gold Eq.: $21.58 $17.48 n/a $-4.10
FD Mkt. Cap / Silver Eq.: $0.28 $0.21 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.69% 1.43% n/a -0.27%

Reserves &
Resources
10/31/2017
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.): 1.65M 1.65M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.43M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.04M 1.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.50M
Maximum Profit (Gold): $54.93M $18.72M n/a $-36.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $54.93M $18.72M n/a $-36.21M
Max Profit / Current MCap: 3.383 1.424 n/a -1.959
Max Profit Per Share (Gold): $0.61 $0.21 n/a $-0.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.61 $0.21 n/a $-0.40
Total Free Profit Per Share: $0.38 $0.01 n/a $-0.36
FD Mkt. Cap / Gold Eq.: $15.54 $12.58 n/a $-2.96
FD Mkt. Cap / Silver Eq.: $0.20 $0.15 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
1.22% 1.03% n/a -0.19%

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.