Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Navarre Minerals Ltd

www: navarre.com.au   email: info@navarre.com.au
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:NML AUD

Description

Navarre Minerals Ltd are a gold focused junior, small producer with five exploration properties in Australia. They have approximately 0.45Moz. of gold in the reserves and resources category of which 0.25Moz. are in the measured and indicated category. They have a market capitalisation of ~A$20.36M which is a fall of roughly 51% over the last eight months. As of 09/26/2022 they have no debt and ~A$7.98M cash. They have 1,435M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/26/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $41.76M $20.36M 09/26/2022
Total Assets: $26.04M $26.60M 09/26/2022
Total Liabilities: $0.91M $0.93M 09/26/2022
Current Assets: $7.81M $7.98M 09/26/2022
Current Liabilities: $0.91M $0.93M 09/26/2022
Total Debt: $0.00M $0.00M 09/26/2022
Cash: $7.81M $7.98M 09/26/2022
Enterprise Value: $33.95M $12.38M 05/24/1970
Cash Flow: $15.20M $6.54M never
Cash Flow Multiple: 2.75 3.11 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/26/2022
Misc 09/26/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,435,000,000 1,435,000,000 09/26/2022
Shares (FD): 1,458,000,000 1,458,000,000 09/26/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 09/26/2022
Production (Gold Eq Oz.): (guess) 
400,000		 (guess) 
40,000		 04/21/2023
Production (Silver Eq Oz.): (guess) 
34,100,186		 (guess) 
3,332,202		 04/21/2023
Initial CapEx (Outstanding): n/a n/a 09/26/2022
Funding Option: n/a n/a 09/26/2022
Documentation: none PRODUCER 04/21/2023
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 5 5 04/21/2023

Resource Data

GOLD 09/26/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.20M 0.20M 09/26/2022
Measured & Indicated: 0.25M 0.25M 09/26/2022
Inferred: 0.20M 0.20M 09/26/2022
Reserves & Resources: 0.45M 0.45M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.16M 0.16M 09/26/2022
Measured & Indicated: 0.19M 0.19M 09/26/2022
Inferred: 0.08M 0.08M 09/26/2022
Reserves & Resources: 0.27M 0.27M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
400,000oz.		 (guess) 
40,000oz.		 04/21/2023
Cash Cost: $1,200 $1,200 09/26/2022
Extra Operating Cost: $600 $600 09/26/2022
Average Grade: 2.00 g/t 2.00 g/t 09/26/2022
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 0.30M 0.30M 09/26/2022
Annual Production: 400,000oz. 40,000oz. 04/21/2023
Cash Cost: $1,000 $1,200 04/21/2023
Extra Operating Cost: $600 $600 09/26/2022
SILVER 09/26/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/26/2022
Measured & Indicated: n/a n/a 09/26/2022
Inferred: n/a n/a 09/26/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/26/2022
Measured & Indicated: n/a n/a 09/26/2022
Inferred: n/a n/a 09/26/2022
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/26/2022
Extra Operating Cost: n/a n/a 09/26/2022
Average Grade: n/a n/a 09/26/2022
Recovery Rate: n/a n/a 09/26/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/26/2022
Annual Production: n/a n/a 09/26/2022
Cash Cost: n/a n/a 09/26/2022
Extra Operating Cost: n/a n/a 09/26/2022

Property

Last Analysis Data  (09/26/2022)
Stage Name Owned Au Ag Cu Notes
Exp Jubilee 100% show
Drilling
Exp Mt Carlton 100% show
Small producer
Exp St Arnaud 100% show
Early exploration.
Exp Stawell 100% show
30 mile trend.

Also includes:

Grange
Westmere
Hermitage
Exp Tandarra 49% show
JV with Catalyst Metals

Navarre is not drilling.
Total Land Package Size (ha): 50,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Jubilee 100% show
Drilling
Exp Mt Carlton 100% show
Small producer
Exp St Arnaud 100% show
Early exploration.
Exp Stawell 100% show
30 mile trend.

Also includes:

Grange
Westmere
Hermitage
Exp Tandarra 49% show
JV with Catalyst Metals

Navarre is not drilling.
Total Land Package Size (ha): 50,000  

Profitability (by resource)

Proven &
Probable		 09/26/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.20M 0.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.16M 0.16M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $6.08M $26.16M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6.08M $26.16M n/a
Max Profit / Current MCap: 0.146 1.285 n/a
Max Profit Per Share (Gold): $0.00 $0.02 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.00 $0.02 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $260.99 $127.23 n/a
FD MCap / Silver Eq.: $3.06 $1.53 n/a
FD MCap / Per Metal
as % Spot Price:		 14.20% 6.48% n/a
Measured &
Indicated		 09/26/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.25M 0.25M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.19M 0.19M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7.30M $31.39M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7.30M $31.39M n/a
Max Profit / Current MCap: 0.175 1.542 n/a
Max Profit Per Share (Gold): $0.01 $0.02 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.01 $0.02 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $217.49 $106.03 n/a
FD MCap / Silver Eq.: $2.55 $1.27 n/a
FD MCap / Per Metal
as % Spot Price:		 11.83% 5.40% n/a

Reserves &
Resources		 09/26/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.45M 0.45M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.27M 0.27M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10.34M $44.47M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10.34M $44.47M n/a
Max Profit / Current MCap: 0.248 2.185 n/a
Max Profit Per Share (Gold): $0.01 $0.03 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.01 $0.03 n/a
Total Free Profit Per Share: $0.00 $0.01 n/a
FD MCap / Gold Eq.: $153.52 $74.84 n/a
FD MCap / Silver Eq.: $1.80 $0.90 n/a
FD MCap / Per Metal
as % Spot Price:		 8.35% 3.81% n/a

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.     ×