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

Category: Mid-tier 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 mid-tier producer with one producing mine in Australia, one mine in development in Australia and one exploration property. Currently they produce roughly 100koz. 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$78.24M which is a fall of roughly 1% over the last twelve months. As of 05/07/2017 they have ~A$54M debt and ~A$20.88M cash. They have 357M 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 05/07/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $79.17M $78.24M 05/07/2017 $-0.93M
Total Assets: $219.58M $228.85M 05/07/2017 $9.27M
Total Liabilities: $86.05M $89.69M 05/07/2017 $3.63M
Current Assets: $38.58M $40.20M 05/07/2017 $1.63M
Current Liabilities: $45.25M $47.16M 05/07/2017 $1.91M
Total Debt: $51.93M $54.12M 05/07/2017 $2.19M
Cash: $20.03M $20.88M 05/07/2017 $0.85M
Enterprise Value: $111.07M $111.49M 07/14/1973 $0.42M
Cash Flow: $-1.56M $6.67M never $8.23M
Cash Flow Multiple: 0.00 11.73 never 11.73
Net Debt to
Cash Flow Ratio:
n/a 4.98 never 4.98
Finance within 1 year: 05/07/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/07/2017 0.00%
Misc 05/07/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 357,000,000 357,000,000 05/07/2017 0
Shares (FD): 368,000,000 368,000,000 05/07/2017 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 05/07/2017 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
05/07/2017 0
Production (Silver Eq Oz.): (guess) 
7,527,284
(guess) 
7,807,893
05/07/2017 280,609
Initial CapEx (Outstanding): n/a n/a 05/07/2017 n/a
Funding Option: n/a n/a 05/07/2017 n/a
Documentation: none PRODUCER 05/07/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/07/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.30M 0.30M 05/07/2017 0.00M
Measured & Indicated: 0.80M 0.80M 05/07/2017 0.00M
Inferred: 0.50M 0.50M 05/07/2017 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 05/07/2017 0.00M
Measured & Indicated: 0.63M 0.63M 05/07/2017 0.00M
Inferred: 0.23M 0.23M 05/07/2017 0.00M
Reserves & Resources: 0.86M 0.86M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
05/07/2017 0oz.
Cash Cost: $650 $650 05/07/2017 $0.00
Extra Operating Cost: $600 $600 05/07/2017 $0.00
Average Grade: 6.00 g/t 6.00 g/t 05/07/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/07/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 05/07/2017 0.00M
Annual Production: 100,000oz. 100,000oz. 05/07/2017 0oz.
Cash Cost: $700 $700 05/07/2017 $0
Extra Operating Cost: $450 $450 05/07/2017 $0
SILVER 05/07/2017
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 05/07/2017 0.00M
Measured & Indicated: n/a n/a 05/07/2017 0.00M
Inferred: n/a n/a 05/07/2017 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 05/07/2017 0.00M
Measured & Indicated: n/a n/a 05/07/2017 0.00M
Inferred: n/a n/a 05/07/2017 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 05/07/2017 $0.00
Extra Operating Cost: n/a n/a 05/07/2017 $0.00
Average Grade: n/a n/a 05/07/2017 n/a
Recovery Rate: n/a n/a 05/07/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/07/2017 0.00M
Annual Production: n/a n/a 05/07/2017 n/a
Cash Cost: n/a n/a 05/07/2017 n/a
Extra Operating Cost: n/a n/a 05/07/2017 n/a

Property

Last Analysis Data  (05/07/2017)
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
05/07/2017
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.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.84M
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 0.76M
Maximum Profit (Gold): $-4.21M $18.01M n/a $22.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-4.21M $18.01M n/a $22.23M
Max Profit / Current MCap: n/a 0.230 n/a 0.283
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.: $293.22 $289.79 n/a $-3.43
FD Mkt. Cap / Silver Eq.: $3.90 $3.71 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
23.88% 21.54% n/a -2.34%
Measured &
Indicated
05/07/2017
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.24M
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 1.77M
Maximum Profit (Gold): $-9.83M $42.03M n/a $51.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-9.83M $42.03M n/a $51.86M
Max Profit / Current MCap: n/a 0.537 n/a 0.661
Max Profit Per Share (Gold): $-0.03 $0.11 n/a $0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.03 $0.11 n/a $0.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $125.67 $124.20 n/a $-1.47
FD Mkt. Cap / Silver Eq.: $1.67 $1.59 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
10.24% 9.23% n/a -1.00%

Reserves &
Resources
05/07/2017
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.65M
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 2.40M
Maximum Profit (Gold): $-13.35M $57.04M n/a $70.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-13.35M $57.04M n/a $70.38M
Max Profit / Current MCap: n/a 0.729 n/a 0.898
Max Profit Per Share (Gold): $-0.04 $0.15 n/a $0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.04 $0.15 n/a $0.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $92.60 $91.51 n/a $-1.08
FD Mkt. Cap / Silver Eq.: $1.23 $1.17 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
7.54% 6.80% n/a -0.74%

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.