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 08/21/2017 AUD 0.22 -0.01 0.88 - 0.17 2,280,000
OTCMKTS:DRYYF 08/21/2017 USD 0.2700 0.0000 0.3800 - 0.2500 0
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$62.81M which is a fall of roughly 21% over the last four months. As of 05/07/2017 they have ~A$56M debt and ~A$21.43M 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 $62.81M 05/07/2017 $-16.36M
Total Assets: $219.58M $234.98M 05/07/2017 $15.39M
Total Liabilities: $86.05M $92.09M 05/07/2017 $6.03M
Current Assets: $38.58M $41.28M 05/07/2017 $2.70M
Current Liabilities: $45.25M $48.42M 05/07/2017 $3.17M
Total Debt: $51.93M $55.57M 05/07/2017 $3.64M
Cash: $20.03M $21.43M 05/07/2017 $1.40M
Enterprise Value: $111.07M $96.94M 01/26/1973 $-14.12M
Cash Flow: $-1.56M $2.80M never $4.36M
Cash Flow Multiple: 0.00 22.43 never 22.43
Net Debt to Cash Flow Ratio: n/a 12.19 never 12.19
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 $0.171 02:08 on 08/21/2017 $-0.04
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) 
7,601,650
05/07/2017 74,366
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 0.22M
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 0.20M
Maximum Profit (Gold): $-4.21M $7.56M n/a $11.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-4.21M $7.56M n/a $11.77M
Max Profit / Current MCap: n/a 0.120 n/a 0.174
Max Profit Per Share (Gold): $-0.01 $0.02 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.02 n/a $0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $293.22 $232.62 n/a $-60.59
FD Mkt. Cap / Silver Eq.: $3.90 $3.06 n/a $-0.84
FD Mkt. Cap / Per Metal
as % Spot Price:
23.88% 18.03% n/a -5.85%
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 0.59M
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 0.47M
Maximum Profit (Gold): $-9.83M $17.64M n/a $27.47M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-9.83M $17.64M n/a $27.47M
Max Profit / Current MCap: n/a 0.281 n/a 0.405
Max Profit Per Share (Gold): $-0.03 $0.05 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.03 $0.05 n/a $0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $125.67 $99.70 n/a $-25.97
FD Mkt. Cap / Silver Eq.: $1.67 $1.31 n/a $-0.36
FD Mkt. Cap / Per Metal
as % Spot Price:
10.24% 7.73% n/a -2.51%

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 0.97M
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 0.64M
Maximum Profit (Gold): $-13.35M $23.94M n/a $37.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-13.35M $23.94M n/a $37.29M
Max Profit / Current MCap: n/a 0.381 n/a 0.550
Max Profit Per Share (Gold): $-0.04 $0.07 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.04 $0.07 n/a $0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $92.60 $73.46 n/a $-19.14
FD Mkt. Cap / Silver Eq.: $1.23 $0.97 n/a $-0.26
FD Mkt. Cap / Per Metal
as % Spot Price:
7.54% 5.69% n/a -1.85%

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.     ×