Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
ASX:WRM
AUD
OTCMKTS:WRMCF
USD
Description
White Rock Minerals Ltd are a silver focused junior, project generator with one mine in development in Australia and two exploration properties. They have approximately 200Moz. of silver in the reserves and resources category They have a market capitalisation of ~A$11.71M which is a fall of roughly 2% over the last nineteen months. As of 04/29/2023 they have no debt and ~A$0.03M cash. They have 277M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/29/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$11.93M
$11.71M
04/29/2023
Total Assets:
$41.56M
$40.80M
04/29/2023
Total Liabilities:
$5.81M
$5.70M
04/29/2023
Current Assets:
$0.66M
$0.65M
04/29/2023
Current Liabilities:
$1.19M
$1.17M
04/29/2023
Total Debt:
$0.00M
$0.00M
04/29/2023
Cash:
$0.03M
$0.03M
04/29/2023
Enterprise Value:
$11.90M
$11.68M
05/15/1970
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
04/29/2023
Misc
04/29/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
277,000,000
277,000,000
04/29/2023
Shares (FD):
287,000,000
287,000,000
04/29/2023
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Silver
Mostly Silver
never
Production ETA:
n/a
01/01/2022
04/29/2023
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
04/29/2023
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
04/29/2023
Initial CapEx (Outstanding):
$32.00M268.27% of MCap
$32.00M273.28% of MCap
04/29/2023
Funding Option:
n/a
n/a
04/29/2023
Documentation:
none
none
11/19/2023
Future MCap Modifier:
0.005PG/Explorer: Poor Project
0.01PG/Explorer: Weak Project
04/29/2023
Cash Flow Multiplier:
none
none
11/19/2023
Resource Data
GOLD
04/29/2023 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
04/29/2023
Measured & Indicated:
n/a
n/a
04/29/2023
Inferred:
n/a
n/a
04/29/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/29/2023
Measured & Indicated:
n/a
n/a
04/29/2023
Inferred:
n/a
n/a
04/29/2023
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
04/29/2023
Extra Operating Cost:
n/a
n/a
04/29/2023
Total:
n/a
n/a
04/29/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
04/29/2023
Open Pit (Avg):
n/a
n/a
04/29/2023
Recovery Rate:
n/a
n/a
04/29/2023
F U T U R E
Proven & Probable:
n/a
n/a
04/29/2023
Annual Production:
n/a
n/a
04/29/2023
Cash Cost:
n/a
n/a
04/29/2023
Extra Operating Cost:
n/a
n/a
04/29/2023
SILVER
04/29/2023 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
04/29/2023
Measured & Indicated:
n/a
n/a
04/29/2023
Inferred:
60.00M
200.00M
04/29/2023
Reserves & Resources:
60.00M
200.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/29/2023
Measured & Indicated:
n/a
n/a
04/29/2023
Inferred:
22.50M
75.00M
04/29/2023
Reserves & Resources:
22.50M
75.00M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
$10.00
$10.00
04/29/2023
Extra Operating Cost:
$6.00
$6.00
04/29/2023
Total:
$16.00
$16.00
04/29/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
04/29/2023
Open Pit (Avg):
n/a
n/a
04/29/2023
Recovery Rate:
(guess) 75.00%
(guess) 75.00%
04/29/2023
F U T U R E
Proven & Probable:
60.00M
60.00M
04/29/2023
Annual Production:
n/a
n/a
04/29/2023
Cash Cost:
n/a
n/a
04/29/2023
Extra Operating Cost:
n/a
n/a
04/29/2023
Property
Last Analysis Data (04/29/2023)
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
350,000 oz (1.4 gpt)
$32 million capex
23 million oz of silver (phase 2)
Low grade
Exploration
Victoria , Australia
Woods Pt - Morning Star
95% (guess)
65,000
n/a
show
Past producing mine
Halted mining in 2022 after high costs.
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
21M tons at 393 gpt AGEQ = 250M oz AGEQ
Total Land Package Size (ha):
97,000
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
350,000 oz (1.4 gpt)
$32 million capex
23 million oz of silver (phase 2)
Low grade
Exploration
Victoria , Australia
Woods Pt - Morning Star
95% (guess)
65,000
n/a
show
Past producing mine
Halted mining in 2022 after high costs.
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
21M tons at 393 gpt AGEQ = 250M oz AGEQ
Total Land Package Size (ha):
97,000
Profitability (by resource)
Proven & Probable
04/29/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
04/29/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Reserves & Resources
04/29/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
60.00M
200.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
22.50M
75.00M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$203.18M
$1,122.75M
n/a
Total Maximum Profit:
$203.18M
$1,122.75M
n/a
Max Profit / Current MCap:
17.033
95.882
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$0.71
$3.91
n/a
Total Max Profit Per Share:
$0.71
$3.91
n/a
Total Free Profit Per Share:
$0.64
$3.85
n/a
FD MCap / Gold Eq.:
$42.15
$13.34
n/a
FD MCap / Silver Eq.:
$0.53
$0.16
n/a
FD MCap / Per Metal as % Spot Price:
2.12%
0.50%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/29/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6597
AUD 0.6476
12/03/2024
Spot Gold:
$1,989.90
$2,645.60
12/03/2024
Spot Silver:
$25.03
$30.97
12/03/2024
Gold:Silver Ratio:
79.50
85.42
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: