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: Junior: Near-term 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
OTCMKTS:ADMLF USD

Description

Adriatic Metals are a silver focused junior near-term producer with exploration properties in Bosnia-Herzegovina and Serbia. They have approximately 150Moz. of silver in the reserves and resources category of which 120Moz. are in the measured and indicated category. They have a market capitalisation of ~A$599.39M which is a rise of roughly 17% over the last seven months. As of 11/08/2022 they have ~A$158M debt and ~A$64.53M cash. They have 273M shares outstanding and trade on the Australian 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 11/08/2022
Last
Analysis
Data

Current Data
Item Value Value Updated
MCap (FD): $512.17M $599.39M 11/08/2022
Total Assets: $161.77M $162.96M 11/08/2022
Total Liabilities: $164.36M $165.56M 11/08/2022
Current Assets: $71.83M $72.35M 11/08/2022
Current Liabilities: $3.49M $3.52M 11/08/2022
Total Debt: $157.24M $158.39M 11/08/2022
Cash: $64.06M $64.53M 11/08/2022
Enterprise Value: $605.35M $693.26M 12/20/1991
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: 11/08/2022
Misc 11/08/2022
Last
Analysis
Data

Current Data
Item Value Value Updated
Shares Outstanding: 273,000,000 273,000,000 11/08/2022
Shares (FD): 291,000,000 291,000,000 11/08/2022
Insider Ownership: n/a 40% 04/21/2023
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 07/01/2023 11/08/2022
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
11/08/2022
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
11/08/2022
Initial CapEx (Outstanding): $173.00M
33.78% of MCap
$173.00M
28.86% of MCap
11/08/2022
Funding Option: n/a n/a 11/08/2022
Documentation: none FS 04/21/2023
Future MCap Modifier: 0.2
Developer: Near-term Producer
0.2
Developer: Near-term Producer
04/24/2023
Cash Flow Multiplier: 5 8 04/20/2023

Resource Data

GOLD 11/08/2022
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 11/08/2022
Measured & Indicated: n/a n/a 11/08/2022
Inferred: n/a n/a 11/08/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 11/08/2022
Measured & Indicated: n/a n/a 11/08/2022
Inferred: n/a n/a 11/08/2022
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 11/08/2022
Extra Operating Cost: n/a n/a 11/08/2022
Average Grade: n/a n/a 11/08/2022
Recovery Rate: n/a n/a 11/08/2022
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/08/2022
Annual Production: n/a n/a 11/08/2022
Cash Cost: n/a n/a 11/08/2022
Extra Operating Cost: n/a n/a 11/08/2022
SILVER 11/08/2022
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 11/08/2022
Measured & Indicated: 120.00M 120.00M 11/08/2022
Inferred: 30.00M 30.00M 11/08/2022
Reserves & Resources: 150.00M 150.00M never
P
L
A
U
S
I
B
L
E
Proven & Probable: 95.20M 95.20M 11/08/2022
Measured & Indicated: 100.64M 100.64M 11/08/2022
Inferred: 12.75M 12.75M 11/08/2022
Reserves & Resources: 113.39M 113.39M never
C
U
R
R
E
N
T
Annual Production: n/a n/a
Cash Cost: n/a n/a 11/08/2022
Extra Operating Cost: n/a n/a 11/08/2022
Average Grade: 300.00 g/t 300.00 g/t 11/08/2022
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/21/2023
F
U
T
U
R
E
Proven & Probable: 150.00M 150.00M 11/08/2022
Annual Production: 12,000,000oz. 12,000,000oz. 11/08/2022
Cash Cost: $10.00 $12.00 04/21/2023
Extra Operating Cost: $8.00 $12.00 04/21/2023

Property

Last Analysis Data  (11/08/2022)
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
11/08/2022
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): $317.02M $-76.16M n/a
Total Maximum Profit: $317.02M $-76.16M n/a
Max Profit / Current MCap: 0.619 n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.09 $-0.26 n/a
Total Max Profit Per Share: $1.09 $-0.26 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $432.06 $531.24 n/a
FD MCap / Silver Eq.: $5.38 $6.30 n/a
FD MCap / Per Metal
as % Spot Price:
25.22% 27.14% n/a
Measured &
Indicated
11/08/2022
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.): 120.00M 120.00M n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 100.64M 100.64M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $335.13M $-80.51M n/a
Total Maximum Profit: $335.13M $-80.51M n/a
Max Profit / Current MCap: 0.654 n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.15 $-0.28 n/a
Total Max Profit Per Share: $1.15 $-0.28 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $408.71 $502.52 n/a
FD MCap / Silver Eq.: $5.09 $5.96 n/a
FD MCap / Per Metal
as % Spot Price:
23.86% 25.67% n/a

Reserves &
Resources
11/08/2022
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.): 150.00M 150.00M n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 113.39M 113.39M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $377.59M $-90.71M n/a
Total Maximum Profit: $377.59M $-90.71M n/a
Max Profit / Current MCap: 0.737 n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.30 $-0.31 n/a
Total Max Profit Per Share: $1.30 $-0.31 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $362.75 $446.02 n/a
FD MCap / Silver Eq.: $4.52 $5.29 n/a
FD MCap / Per Metal
as % Spot Price:
21.18% 22.79% 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.     ×