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

Price Data

Symbol Date Price Change 52 Wk Range Volume
ASX:DRM 06/29/2017 AUD 0.31 0.00 1.25 - 0.27 690,675
OTCMKTS:DRYYF 06/28/2017 USD 0.2700 0.0000 0.3800 - 0.2500 417
Alert me when stock is updated

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$86.03M which is a rise of roughly 9% over the last two months. As of 05/07/2017 they have ~A$54M debt and ~A$20.69M cash. They have 357M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 05/07/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $79.17M $86.03M 05/07/2017 $6.86M
Total Assets: $219.58M $226.87M 05/07/2017 $7.29M
Total Liabilities: $86.05M $88.91M 05/07/2017 $2.86M
Current Assets: $38.58M $39.86M 05/07/2017 $1.28M
Current Liabilities: $45.25M $46.75M 05/07/2017 $1.50M
Total Debt: $51.93M $53.65M 05/07/2017 $1.72M
Cash: $20.03M $20.69M 05/07/2017 $0.66M
Enterprise Value: $111.07M $118.99M 10/08/1973 $7.92M
Cash Flow: $-1.56M $-0.56M never $1.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
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
Share Price: $0.215 $0.234 02:06 on 06/29/2017 $0.02
Shares Outstanding: 357,000,000 357,000,000 05/07/2017 0
Shares Fully Diluted: 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) 
7,472,924
05/07/2017 -54,360
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 -0.16M
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 -0.15M
Maximum Profit (Gold): $-4.21M $-1.51M n/a $2.70M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-4.21M $-1.51M n/a $2.70M
Max Profit / Current MCap: n/a n/a n/a 0.036
Max Profit Per Share (Gold): $-0.01 $0.00 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.00 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $293.22 $318.62 n/a $25.40
FD Mkt. Cap / Silver Eq.: $3.90 $4.26 n/a $0.37
FD Mkt. Cap / Per Metal
as % Spot Price:
23.88% 25.65% n/a 1.77%
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 -0.43M
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 -0.34M
Maximum Profit (Gold): $-9.83M $-3.53M n/a $6.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-9.83M $-3.53M n/a $6.31M
Max Profit / Current MCap: n/a n/a n/a 0.083
Max Profit Per Share (Gold): $-0.03 $-0.01 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.03 $-0.01 n/a $0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $125.67 $136.55 n/a $10.89
FD Mkt. Cap / Silver Eq.: $1.67 $1.83 n/a $0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
10.24% 10.99% n/a 0.76%

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 -0.71M
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 -0.46M
Maximum Profit (Gold): $-13.35M $-4.79M n/a $8.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-13.35M $-4.79M n/a $8.56M
Max Profit / Current MCap: n/a n/a n/a 0.113
Max Profit Per Share (Gold): $-0.04 $-0.01 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.04 $-0.01 n/a $0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $92.60 $100.62 n/a $8.02
FD Mkt. Cap / Silver Eq.: $1.23 $1.35 n/a $0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
7.54% 8.10% n/a 0.56%

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.     ×