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
ASX:DRM 02/19/2018 AUD 0.32
Alert me when stock is updated

Description

Doray Minerals Ltd. are a gold focused mid-tier producer

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 $92.79M 05/07/2017 $13.62M
Total Assets: $219.58M $233.24M 05/07/2017 $13.65M
Total Liabilities: $86.05M $91.40M 05/07/2017 $5.35M
Current Assets: $38.58M $40.97M 05/07/2017 $2.40M
Current Liabilities: $45.25M $48.07M 05/07/2017 $2.81M
Total Debt: $51.93M $55.16M 05/07/2017 $3.23M
Cash: $20.03M $21.27M 05/07/2017 $1.25M
Enterprise Value: $111.07M $126.67M 01/05/1974 $15.60M
Cash Flow: $-1.56M $5.58M never $7.14M
Cash Flow Multiple: 0.00 16.63 never 16.63
Net Debt to Cash Flow Ratio: n/a 6.07 never 6.07
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 $0.252 00:02 on 02/19/2018 $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) 
8,078,372
05/07/2017 551,088
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
No Data

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 1.65M
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 1.49M
Maximum Profit (Gold): $-4.21M $15.06M n/a $19.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-4.21M $15.06M n/a $19.28M
Max Profit / Current MCap: n/a 0.162 n/a 0.216
Max Profit Per Share (Gold): $-0.01 $0.04 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.01 $0.04 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $293.22 $343.67 n/a $50.45
FD Mkt. Cap / Silver Eq.: $3.90 $4.25 n/a $0.36
FD Mkt. Cap / Per Metal
as % Spot Price:
23.88% 25.85% n/a 1.96%
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 4.41M
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 3.47M
Maximum Profit (Gold): $-9.83M $35.15M n/a $44.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-9.83M $35.15M n/a $44.98M
Max Profit / Current MCap: n/a 0.379 n/a 0.503
Max Profit Per Share (Gold): $-0.03 $0.10 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.03 $0.10 n/a $0.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $125.67 $147.29 n/a $21.62
FD Mkt. Cap / Silver Eq.: $1.67 $1.82 n/a $0.15
FD Mkt. Cap / Per Metal
as % Spot Price:
10.24% 11.08% n/a 0.84%

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 7.16M
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 4.71M
Maximum Profit (Gold): $-13.35M $47.70M n/a $61.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-13.35M $47.70M n/a $61.05M
Max Profit / Current MCap: n/a 0.514 n/a 0.683
Max Profit Per Share (Gold): $-0.04 $0.13 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.04 $0.13 n/a $0.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $92.60 $108.53 n/a $15.93
FD Mkt. Cap / Silver Eq.: $1.23 $1.34 n/a $0.11
FD Mkt. Cap / Per Metal
as % Spot Price:
7.54% 8.16% n/a 0.62%

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.     ×