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

Category: Junior: Small Producer
Rating & Risk: Login to view
Doray Minerals Ltd.
www: www.dorayminerals.com.au     email: info@dorayminerals.com.au

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:DRM AUD
OTCMKTS:DRYYF USD

Description

Doray Minerals Ltd. are a gold focused junior, small producer with one producing mine in Australia, one mine in development in Australia and one exploration property. Currently they produce roughly 60koz. of gold per year. They have approximately 1.3Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~A$182.48M which is a rise of roughly 71% over the last ten months. As of 06/17/2018 they have ~A$28M debt and ~A$19.3M cash. They have 446M 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 06/17/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $106.84M $182.48M 06/17/2018 $75.64M
Total Assets: $155.84M $148.67M 06/17/2018 $-7.17M
Total Liabilities: $64.43M $61.47M 06/17/2018 $-2.96M
Current Assets: $23.98M $22.87M 06/17/2018 $-1.10M
Current Liabilities: $25.47M $24.30M 06/17/2018 $-1.17M
Total Debt: $29.22M $27.88M 06/17/2018 $-1.34M
Cash: $20.23M $19.30M 06/17/2018 $-0.93M
Enterprise Value: $115.83M $191.06M 01/21/1976 $75.23M
Cash Flow: $3.31M $3.00M never $-0.32M
Cash Flow Multiple: 32.24 60.85 never 28.61
Net Debt to
Cash Flow Ratio:
2.71 2.86 never 0.15
Finance within 1 year: 06/17/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/17/2018 0.00%
Misc 06/17/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 446,000,000 446,000,000 06/17/2018 0
Shares (FD): 460,000,000 460,000,000 06/17/2018 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 06/17/2018 n/a
Production (Gold Eq Oz.): (guess) 
60,000
(guess) 
60,000
06/17/2018 0
Production (Silver Eq Oz.): (guess) 
4,639,299
(guess) 
5,109,444
06/17/2018 470,145
Initial CapEx (Outstanding): n/a n/a 06/17/2018 n/a
Funding Option: n/a n/a 06/17/2018 n/a
Documentation: none PRODUCER 06/17/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/17/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.30M 0.30M 06/17/2018 0.00M
Measured & Indicated: 0.80M 0.80M 06/17/2018 0.00M
Inferred: 0.50M 0.50M 06/17/2018 0.00M
Reserves & Resources: 1.30M 1.30M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.27M 0.27M 06/17/2018 0.00M
Measured & Indicated: 0.63M 0.63M 06/17/2018 0.00M
Inferred: 0.23M 0.23M 06/17/2018 0.00M
Reserves & Resources: 0.86M 0.86M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
60,000oz.
(guess) 
60,000oz.
06/17/2018 0oz.
Cash Cost: $700 $700 06/17/2018 $0.00
Extra Operating Cost: $500 $500 06/17/2018 $0.00
Average Grade: 5.00 g/t 5.00 g/t 06/17/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/17/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 06/17/2018 0.00M
Annual Production: 75,000oz. 75,000oz. 06/17/2018 0oz.
Cash Cost: $700 $700 06/17/2018 $0
Extra Operating Cost: $450 $450 06/17/2018 $0
SILVER 06/17/2018
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 06/17/2018 0.00M
Measured & Indicated: n/a n/a 06/17/2018 0.00M
Inferred: n/a n/a 06/17/2018 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 06/17/2018 0.00M
Measured & Indicated: n/a n/a 06/17/2018 0.00M
Inferred: n/a n/a 06/17/2018 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 06/17/2018 $0.00
Extra Operating Cost: n/a n/a 06/17/2018 $0.00
Average Grade: n/a n/a 06/17/2018 n/a
Recovery Rate: n/a n/a 06/17/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/17/2018 0.00M
Annual Production: n/a n/a 06/17/2018 n/a
Cash Cost: n/a n/a 06/17/2018 n/a
Extra Operating Cost: n/a n/a 06/17/2018 n/a

Property

Last Analysis Data  (06/17/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Western Australia, Australia Andy Well 100% (guess) Both show
600,000 oz high grade deposit.

Producing 90,000 oz.
Development Western Australia, Australia Deflector 100% (guess) Both show
600,000 oz high grade deposit.

Production in 2016.

70,000 oz.

$550 per cash costs.
Exploration West Australia, Australia Gnaweeda 100% (guess) Open Pit show
250,000 oz open pit resource.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Western Australia, Australia Andy Well 100% (guess) Both show
600,000 oz high grade deposit.

Producing 90,000 oz.
Development Western Australia, Australia Deflector 100% (guess) Both show
600,000 oz high grade deposit.

Production in 2016.

70,000 oz.

$550 per cash costs.
Exploration West Australia, Australia Gnaweeda 100% (guess) Open Pit show
250,000 oz open pit resource.

Profitability (by resource)

Proven &
Probable
06/17/2018
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.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.35M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.27M 0.27M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.12M
Maximum Profit (Gold): $14.91M $13.49M n/a $-1.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $14.91M $13.49M n/a $-1.42M
Max Profit / Current MCap: 0.140 0.074 n/a -0.066
Max Profit Per Share (Gold): $0.03 $0.03 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.03 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $395.71 $675.86 n/a $280.15
FD Mkt. Cap / Silver Eq.: $5.12 $7.94 n/a $2.82
FD Mkt. Cap / Per Metal
as % Spot Price:
30.94% 53.16% n/a 22.22%
Measured &
Indicated
06/17/2018
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.27M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.63M 0.63M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.94M
Maximum Profit (Gold): $34.79M $31.49M n/a $-3.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $34.79M $31.49M n/a $-3.31M
Max Profit / Current MCap: 0.326 0.173 n/a -0.153
Max Profit Per Share (Gold): $0.08 $0.07 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.07 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $169.59 $289.65 n/a $120.07
FD Mkt. Cap / Silver Eq.: $2.19 $3.40 n/a $1.21
FD Mkt. Cap / Per Metal
as % Spot Price:
13.26% 22.78% n/a 9.52%

Reserves &
Resources
06/17/2018
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.19M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.86M 0.86M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.70M
Maximum Profit (Gold): $47.22M $42.73M n/a $-4.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $47.22M $42.73M n/a $-4.49M
Max Profit / Current MCap: 0.442 0.234 n/a -0.208
Max Profit Per Share (Gold): $0.10 $0.09 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.10 $0.09 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $124.96 $213.43 n/a $88.47
FD Mkt. Cap / Silver Eq.: $1.62 $2.51 n/a $0.89
FD Mkt. Cap / Per Metal
as % Spot Price:
9.77% 16.79% n/a 7.02%

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.