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:

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$877.21M which is a rise of roughly 2% over the last three months. As of 11/11/2024 they have ~A$138M debt and ~A$28.26M cash. They have 324M shares outstanding and trade on the Australian Stock Exchange, the London Stock Exchange and the over-the-counter markets.

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 $877.21M 11/11/2024
Total Assets: $164.27M $157.00M 11/11/2024
Total Liabilities: $166.90M $159.51M 11/11/2024
Current Assets: $86.74M $82.90M 11/11/2024
Current Liabilities: $3.55M $3.39M 11/11/2024
Total Debt: $144.56M $138.16M 11/11/2024
Cash: $23.00M $28.26M 01/29/2025
Enterprise Value: $982.86M $987.11M 04/12/2001
Cash Flow: $232.65M $195.48M never
Cash Flow Multiple: 3.70 4.49 never
Net Debt to
Cash Flow Ratio:
0.52 0.56 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% 01/29/2025
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) 
132,913
01/29/2025
Production (Silver Eq Oz.): (guess) 
15,000,000
(guess) 
12,000,000
01/29/2025
Initial CapEx (Outstanding): $173.00M
20.09% of MCap
$173.00M
19.72% of MCap
11/11/2024
Funding Option: n/a n/a 11/11/2024
Documentation: none PRODUCER 01/29/2025
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) 
12,000,000oz.
01/29/2025
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%) $16.29 (50.45%)
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% 01/29/2025
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 $1,550.81M n/a
Total Maximum Profit: $1,476.55M $1,550.81M n/a
Max Profit / Current MCap: 1.714 1.768 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $4.46 $4.69 n/a
Total Max Profit Per Share: $4.46 $4.69 n/a
Total Free Profit Per Share: $0.50 $0.47 n/a
FD MCap / Gold Eq.: $776.30 $831.92 n/a
FD MCap / Silver Eq.: $9.05 $9.21 n/a
FD MCap / Per Metal
as % Spot Price:
29.65% 28.54% 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 $3,079.46M n/a
Total Maximum Profit: $2,932.01M $3,079.46M n/a
Max Profit / Current MCap: 3.404 3.511 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $8.86 $9.30 n/a
Total Max Profit Per Share: $8.86 $9.30 n/a
Total Free Profit Per Share: $4.90 $5.08 n/a
FD MCap / Gold Eq.: $390.94 $418.95 n/a
FD MCap / Silver Eq.: $4.56 $4.64 n/a
FD MCap / Per Metal
as % Spot Price:
14.93% 14.37% 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 $3,633.32M n/a
Total Maximum Profit: $3,459.35M $3,633.32M n/a
Max Profit / Current MCap: 4.016 4.142 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $10.45 $10.98 n/a
Total Max Profit Per Share: $10.45 $10.98 n/a
Total Free Profit Per Share: $6.49 $6.76 n/a
FD MCap / Gold Eq.: $331.35 $355.09 n/a
FD MCap / Silver Eq.: $3.86 $3.93 n/a
FD MCap / Per Metal
as % Spot Price:
12.66% 12.18% n/a

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.     ×