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

White Rock Minerals Ltd

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

Click for
TradingView
chart

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$11.55M which is a fall of roughly 3% over the last two years. As of 04/29/2023 they have no debt and ~A$0.03M cash. They have 277M shares outstanding and trade on

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

General Details

Financial 04/29/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $11.93M $11.55M 04/29/2023
Total Assets: $41.56M $40.24M 04/29/2023
Total Liabilities: $5.81M $5.62M 04/29/2023
Current Assets: $0.66M $0.64M 04/29/2023
Current Liabilities: $1.19M $1.15M 04/29/2023
Total Debt: $0.00M $0.00M 04/29/2023
Cash: $0.03M $0.03M 04/29/2023
Enterprise Value: $11.90M $11.52M 05/14/1970
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): $32.00M
268.27% of MCap		 $32.00M
277.07% of MCap 		04/29/2023
Funding Option: n/a n/a 04/29/2023
Documentation: none none 11/19/2023
Future MCap Modifier: 0.005
PG/Explorer: Poor Project
 0.01
PG/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 Name Owned Au Ag Cu Notes
Dev Mt Carrington 100% show
350,000 oz (1.4 gpt)

$32 million capex

23 million oz of silver (phase 2)
Low grade
Exp Woods Pt - Morning Star 95% show
Past producing mine

Halted mining in 2022 after high costs.
Exp Red Mountain 100% 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 Name Owned Au Ag Cu Notes
Dev Mt Carrington 100% show
350,000 oz (1.4 gpt)

$32 million capex

23 million oz of silver (phase 2)
Low grade
Exp Woods Pt - Morning Star 95% show
Past producing mine

Halted mining in 2022 after high costs.
Exp Red Mountain 100% 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 $1,246.50M n/a
Total Maximum Profit: $203.18M $1,246.50M n/a
Max Profit / Current MCap: 17.033 107.927 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.71 $4.34 n/a
Total Max Profit Per Share: $0.71 $4.34 n/a
Total Free Profit Per Share: $0.64 $4.28 n/a
FD MCap / Gold Eq.: $42.15 $15.31 n/a
FD MCap / Silver Eq.: $0.53 $0.15 n/a
FD MCap / Per Metal
as % Spot Price:		 2.12% 0.47% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults