Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

White Rock Minerals Ltd

www: www.whiterockminerals.com.au   email: info@whiterockminerals.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
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$40M which is a rise of roughly 537% over the last three months. As of 04/27/2020 they have no debt and ~A$1.3M cash. They have 73M 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 04/27/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $6.28M $40.00M 07/28/2020 $33.72M
Total Assets: $13.44M $15.12M 04/27/2020 $1.68M
Total Liabilities: $1.66M $1.87M 04/27/2020 $0.21M
Current Assets: $1.79M $2.02M 04/27/2020 $0.22M
Current Liabilities: $0.96M $1.08M 04/27/2020 $0.12M
Total Debt: $0.00M $0.00M 04/27/2020 $0.00M
Cash: $1.15M $1.30M 04/27/2020 $0.14M
Enterprise Value: $5.13M $38.70M 03/24/1971 $33.57M
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): $32.00M
509.38% of Mkt.Cap		 $32.00M
80% 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 $10 04/27/2020 $0
Extra Operating Cost: $8 $8 04/27/2020 $0

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 -9.68M
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 -6.58M
Maximum Profit (Gold): $34.96M $61.18M n/a $26.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $34.96M $61.18M n/a $26.22M
Max Profit / Current MCap: 5.565 1.530 n/a -4.035
Max Profit Per Share (Gold): $0.01 $0.84 n/a $0.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.84 n/a $0.83
Total Free Profit Per Share: $0.01 $0.08 n/a $0.07
FD Mkt. Cap / Gold Eq.: $41.06 $261.44 n/a $220.38
FD Mkt. Cap / Silver Eq.: $0.36 $3.74 n/a $3.38
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.39% 12.65% n/a 10.26%

Reserves &
Resources		 04/27/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 64.71% 53.15% n/a -11.56%
Percentage Silver: 35.29% 46.85% n/a 11.56%
Total (Gold Eq. Oz.): 0.50M 0.61M n/a 0.11M
Total (Silver Eq. Oz.): 56.67M 42.69M n/a -13.98M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.27M 0.31M n/a 0.04M
Silver Eq. Oz.: 30.06M 21.65M n/a -8.41M
Maximum Profit (Gold): $44.67M $78.18M n/a $33.51M
Maximum Profit (Silver): $-20.31M $45.43M n/a $65.74M
Total Maximum Profit: $24.36M $123.61M n/a $99.25M
Max Profit / Current MCap: 3.877 3.090 n/a -0.787
Max Profit Per Share (Gold): $0.02 $1.08 n/a $1.06
Max Profit Per Share (Silver): $-0.01 $0.63 n/a $0.63
Total Max Profit Per Share: $0.01 $1.70 n/a $1.69
Total Free Profit Per Share: $0.01 $0.94 n/a $0.93
FD Mkt. Cap / Gold Eq.: $23.58 $129.00 n/a $105.42
FD Mkt. Cap / Silver Eq.: $0.21 $1.85 n/a $1.64
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.37% 6.24% n/a 4.87%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.