Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:WRM
AUD
Description
White Rock Minerals Ltd are a gold and silver focused junior, late stage development company with one mine in development in Australia and one exploration property. They have approximately 0.33Moz. of gold and 20Moz. of silver in the reserves and resources category of which 0.23Moz. of gold are in the measured and indicated category. They have a market capitalisation of ~A$32.09M which is a rise of roughly 411% over the last eleven months. As of 04/27/2020 they have no debt and ~A$1.38M cash. They have 73M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/27/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$6.28M
$32.09M
07/28/2020
$25.81M
Total Assets:
$13.44M
$16.14M
04/27/2020
$2.70M
Total Liabilities:
$1.66M
$2.00M
04/27/2020
$0.33M
Current Assets:
$1.79M
$2.15M
04/27/2020
$0.36M
Current Liabilities:
$0.96M
$1.15M
04/27/2020
$0.19M
Total Debt:
$0.00M
$0.00M
04/27/2020
$0.00M
Cash:
$1.15M
$1.38M
04/27/2020
$0.23M
Enterprise Value:
$5.13M
$30.71M
12/22/1970
$25.58M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
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:
04/27/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/27/2020
0.00%
Misc
04/27/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,881,000,000
72,600,000
07/28/2020
-1,808,400,000
Shares (FD):
2,454,000,000
72,600,000
07/28/2020
-2,381,400,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
01/01/2022
04/27/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
04/27/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
04/27/2020
0
Initial CapEx (Outstanding):
$32.00M509.38% of Mkt.Cap
$32.00M99.72% of Mkt.Cap
04/27/2020
$0.00M
Funding Option:
n/a
n/a
04/27/2020
n/a
Documentation:
none
none
07/31/2020
n/a
Value Adjustment:
-30%
-30%
never
0%
Resource Data
GOLD
04/27/2020 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
04/27/2020
0.00M
Measured & Indicated:
0.23M
0.23M
04/27/2020
0.00M
Inferred:
0.10M
0.10M
04/27/2020
0.00M
Reserves & Resources:
0.33M
0.33M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/27/2020
0.00M
Measured & Indicated:
0.15M
0.15M
04/27/2020
0.00M
Inferred:
0.04M
0.04M
04/27/2020
0.00M
Reserves & Resources:
0.20M
0.20M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
04/27/2020
$0.00
Extra Operating Cost:
n/a
n/a
04/27/2020
$0.00
Average Grade:
1.40 g/t
1.40 g/t
04/27/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
07/31/2020
0.00%
F U T U R E
Proven & Probable:
0.25M
0.25M
04/27/2020
0.00M
Annual Production:
30,000oz.
30,000oz.
04/27/2020
0oz.
Cash Cost:
$850
$850
04/27/2020
$0
Extra Operating Cost:
$400
$400
04/27/2020
$0
SILVER
04/27/2020 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
04/27/2020
0.00M
Measured & Indicated:
n/a
n/a
04/27/2020
0.00M
Inferred:
20.00M
20.00M
04/27/2020
0.00M
Reserves & Resources:
20.00M
20.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/27/2020
0.00M
Measured & Indicated:
n/a
n/a
04/27/2020
0.00M
Inferred:
8.00M
8.00M
04/27/2020
0.00M
Reserves & Resources:
8.00M
8.00M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
04/27/2020
$0.00
Extra Operating Cost:
n/a
n/a
04/27/2020
$0.00
Average Grade:
40.00 g/t
40.00 g/t
04/27/2020
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
07/31/2020
0.00%
F U T U R E
Proven & Probable:
10.00M
10.00M
04/27/2020
0.00M
Annual Production:
500,000oz.
500,000oz.
04/27/2020
0oz.
Cash Cost:
$10.00
$10.00
04/27/2020
$0.00
Extra Operating Cost:
$8.00
$8.00
04/27/2020
$0.00
Property
Last Analysis Data (04/27/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
New South Wales , Australia
Mt Carrington
100% (guess)
18,000
Open Pit
show
300,000 oz (1.4 gpt)
$32 million capex
20 million oz of silver (phase 2)
Low grade
Exploration
Alaska , USA
Red Mountain
100% (guess)
14,000
Open Pit
show
Large potential mine
64 million oz silver
675,000 tons of zinc
285,000 tons of lead
350,000 oz of gold
Total Land Package Size (ha):
32,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
New South Wales , Australia
Mt Carrington
100% (guess)
18,000
Open Pit
show
300,000 oz (1.4 gpt)
$32 million capex
20 million oz of silver (phase 2)
Low grade
Exploration
Alaska , USA
Red Mountain
100% (guess)
14,000
Open Pit
show
Large potential mine
64 million oz silver
675,000 tons of zinc
285,000 tons of lead
350,000 oz of gold
Total Land Package Size (ha):
32,000
Profitability (by resource)
Proven & Probable
04/27/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
04/27/2020 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.):
0.23M
0.23M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-10.37M
P L A U S I B L E
Gold Eq. Oz.:
0.15M
0.15M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-7.05M
Maximum Profit (Gold):
$34.96M
$33.19M
n/a
$-1.77M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$34.96M
$33.19M
n/a
$-1.77M
Max Profit / Current MCap:
5.565
1.034
n/a
-4.530
Max Profit Per Share (Gold):
$0.01
$0.46
n/a
$0.44
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.01
$0.46
n/a
$0.44
Total Free Profit Per Share:
$0.01
$0.00
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$41.06
$209.73
n/a
$168.68
FD Mkt. Cap / Silver Eq.:
$0.36
$3.14
n/a
$2.78
FD Mkt. Cap / Per Metal as % Spot Price:
2.39%
12.39%
n/a
10.00%
Reserves & Resources
04/27/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
64.71%
52.04%
n/a
-12.67%
Percentage Silver:
35.29%
47.96%
n/a
12.67%
Total (Gold Eq. Oz.):
0.50M
0.62M
n/a
0.12M
Total (Silver Eq. Oz.):
56.67M
41.70M
n/a
-14.97M
P L A U S I B L E
Gold Eq. Oz.:
0.27M
0.32M
n/a
0.05M
Silver Eq. Oz.:
30.06M
21.05M
n/a
-9.01M
Maximum Profit (Gold):
$44.67M
$42.41M
n/a
$-2.26M
Maximum Profit (Silver):
$-20.31M
$28.81M
n/a
$49.12M
Total Maximum Profit:
$24.36M
$71.22M
n/a
$46.86M
Max Profit / Current MCap:
3.877
2.219
n/a
-1.658
Max Profit Per Share (Gold):
$0.02
$0.58
n/a
$0.57
Max Profit Per Share (Silver):
$-0.01
$0.40
n/a
$0.41
Total Max Profit Per Share:
$0.01
$0.98
n/a
$0.97
Total Free Profit Per Share:
$0.01
$0.41
n/a
$0.40
FD Mkt. Cap / Gold Eq.:
$23.58
$101.77
n/a
$78.19
FD Mkt. Cap / Silver Eq.:
$0.21
$1.52
n/a
$1.32
FD Mkt. Cap / Per Metal as % Spot Price:
1.37%
6.01%
n/a
4.64%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/27/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6400
AUD 0.7687
03/09/2021
Spot Gold:
$1,716.30
$1,692.70
03/09/2021
$-23.60
Spot Silver:
$15.21
$25.35
03/09/2021
$10.14
Gold:Silver Ratio:
112.84
66.77
03/09/2021
-46.07
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: