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

Adriatic Metals

www: www.adriaticmetals.com   email: info@adriaticmetals.com
Category: Mid-tier Producer
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:ADT AUD
LON:ADT1 GBX
OTCMKTS:ADMLF USD

Description

Adriatic Metals are a silver focused mid-tier producer with exploration properties in Bosnia-Herzegovina and Serbia. They have approximately 330Moz. of silver in the reserves and resources category of which 250Moz. are in the measured and indicated category. They have a market capitalisation of ~A$833.04M which is a fall of roughly 3% over the last six months. As of 03/31/2025 they have ~A$137M debt and ~A$76.01M cash. They have 324M shares outstanding and trade on

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

General Details

Financial 11/11/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $861.30M $833.04M 11/11/2024
Total Assets: $164.27M $159.69M 11/11/2024
Total Liabilities: $166.90M $162.25M 11/11/2024
Current Assets: $86.74M $84.32M 11/11/2024
Current Liabilities: $3.55M $3.45M 11/11/2024
Total Debt: $144.56M $136.70M 03/31/2025
Cash: $23.00M $76.01M 03/31/2025
Enterprise Value: $982.86M $893.72M 04/27/1998
Cash Flow: $232.65M $131.60M never
Cash Flow Multiple: 3.70 6.33 never
Net Debt to
Cash Flow Ratio:		 0.52 0.46 never
Finance within 1 year: 11/11/2024
Misc 11/11/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 324,476,883 324,476,883 11/11/2024
Shares (FD): 331,000,000 331,000,000 11/11/2024
Insider Ownership: n/a 40% 03/31/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 07/01/2023 11/11/2024
Production (Gold Eq Oz.): (guess) 
174,816		 (guess) 
80,399		 03/31/2025
Production (Silver Eq Oz.): (guess) 
15,000,000		 (guess) 
8,000,000		 03/31/2025
Initial CapEx (Outstanding): $173.00M
20.09% of MCap		 $173.00M
20.77% of MCap 		11/11/2024
Funding Option: n/a n/a 11/11/2024
Documentation: none PRODUCER 03/31/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 11/06/2023
Cash Flow Multiplier: 10 12 01/29/2025

Resource Data

GOLD 11/11/2024
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 11/11/2024
Measured & Indicated: n/a n/a 11/11/2024
Inferred: n/a n/a 11/11/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/11/2024
Measured & Indicated: n/a n/a 11/11/2024
Inferred: n/a n/a 11/11/2024
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 11/11/2024
Extra Operating Cost: n/a n/a 11/11/2024
Total: n/a n/a 11/11/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/11/2024
Open Pit (Avg): n/a n/a 11/06/2023
Recovery Rate: n/a n/a 11/11/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/11/2024
Annual Production: n/a n/a 11/11/2024
Cash Cost: n/a n/a 11/11/2024
Extra Operating Cost: n/a n/a 11/11/2024
SILVER 11/11/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 112.00M 112.00M 11/11/2024
Measured & Indicated: 250.00M 250.00M 11/11/2024
Inferred: 80.00M 80.00M 11/11/2024
Reserves & Resources: 330.00M 330.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 95.20M 95.20M 11/11/2024
Measured & Indicated: 189.04M 189.04M 11/11/2024
Inferred: 34.00M 34.00M 11/11/2024
Reserves & Resources: 223.04M 223.04M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
15,000,000oz.		 (guess) 
8,000,000oz.		 03/31/2025
Cash Cost: $8.00 $8.00 11/11/2024
Extra Operating Cost: $7.00 $8.00 01/29/2025
Total: $15.00 $16.00 01/29/2025
Margin (Free Cash Flow): $15.51 (50.84%) $16.45 (50.69%)
G
R
A
D
E		 Underground (Avg): 500.00 g/t 500.00 g/t 11/11/2024
Open Pit (Avg): n/a n/a 11/06/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/31/2025
F
U
T
U
R
E		 Proven & Probable: 250.00M 250.00M 11/11/2024
Annual Production: 12,000,000oz. 12,000,000oz. 11/11/2024
Cash Cost: $10.00 $10.00 11/11/2024
Extra Operating Cost: $10.00 $10.00 11/11/2024

Property

Last Analysis Data  (11/11/2024)
Stage Name Owned Au Ag Cu Notes
Exp Brestic 100% show
Ready to be drilled
Exp Rupice 100% show
Maiden resource due in 2019.
Exp Veovaca 100% show
Silver / Zinc discovery.
Exp Gokcanica 51% show
Early exploration.
Exp Kizevak 100% show
Zinc, Silver

Early exploration.
Exp Sastavci 100% show
Early exploration.
Exp Suva Ruda (Rudnica) 100% show
Early exploration.

8 year option for $6 million.

567 meters at .28 CU and .45 AU
Total Land Package Size (ha): 19,700  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Brestic 100% show
Ready to be drilled
Exp Rupice 100% show
Maiden resource due in 2019.
Exp Veovaca 100% show
Silver / Zinc discovery.
Exp Gokcanica 51% show
Early exploration.
Exp Kizevak 100% show
Zinc, Silver

Early exploration.
Exp Sastavci 100% show
Early exploration.
Exp Suva Ruda (Rudnica) 100% show
Early exploration.

8 year option for $6 million.

567 meters at .28 CU and .45 AU
Total Land Package Size (ha): 19,700  

Profitability (by resource)

Proven &
Probable		 11/11/2024
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.): 112.00M 112.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 95.20M 95.20M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,476.55M $1,566.04M n/a
Total Maximum Profit: $1,476.55M $1,566.04M n/a
Max Profit / Current MCap: 1.714 1.880 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $4.46 $4.73 n/a
Total Max Profit Per Share: $4.46 $4.73 n/a
Total Free Profit Per Share: $0.50 $0.79 n/a
FD MCap / Gold Eq.: $776.30 $870.70 n/a
FD MCap / Silver Eq.: $9.05 $8.75 n/a
FD MCap / Per Metal
as % Spot Price:		 29.65% 26.97% n/a
Measured &
Indicated		 11/11/2024
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.): 250.00M 250.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 189.04M 189.04M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $2,932.01M $3,109.71M n/a
Total Maximum Profit: $2,932.01M $3,109.71M n/a
Max Profit / Current MCap: 3.404 3.733 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $8.86 $9.39 n/a
Total Max Profit Per Share: $8.86 $9.39 n/a
Total Free Profit Per Share: $4.90 $5.45 n/a
FD MCap / Gold Eq.: $390.94 $438.48 n/a
FD MCap / Silver Eq.: $4.56 $4.41 n/a
FD MCap / Per Metal
as % Spot Price:		 14.93% 13.58% n/a

Reserves &
Resources		 11/11/2024
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.): 330.00M 330.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 223.04M 223.04M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $3,459.35M $3,669.01M n/a
Total Maximum Profit: $3,459.35M $3,669.01M n/a
Max Profit / Current MCap: 4.016 4.404 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $10.45 $11.08 n/a
Total Max Profit Per Share: $10.45 $11.08 n/a
Total Free Profit Per Share: $6.49 $7.14 n/a
FD MCap / Gold Eq.: $331.35 $371.64 n/a
FD MCap / Silver Eq.: $3.86 $3.73 n/a
FD MCap / Per Metal
as % Spot Price:		 12.66% 11.51% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults