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 with 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$11.99M which is a rise of roughly 1% 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 $11.99M 04/29/2023
MCap (OS): $11.51M $11.57M 04/29/2023
Total Assets: $41.56M $41.78M 04/29/2023
Total Liabilities: $5.81M $5.84M 04/29/2023
Current Assets: $0.66M $0.66M 04/29/2023
Current Liabilities: $1.19M $1.19M 04/29/2023
Total Debt: $0.00M $0.00M 04/29/2023
Cash: $0.03M $0.03M 04/29/2023
Debt (Net): $-0.03M $-0.03M
Enterprise Value: $11.90M $11.96M 05/19/1970
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
Group: Explorer Explorer 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
Development Phase: none none 11/19/2023
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 0.5
PG/Explorer: Poor Project
 1
PG/Explorer: Weak Project
 04/29/2023
Cash Flow Multiple: 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
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a 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
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a 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
%		 NPV
$M		 IRR
%		 CapEx
$M		 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

Size: 18,000 ha
Exp Woods Pt - Morning Star
95 show
Past producing mine

Halted mining in 2022 after high costs.

Size: 65,000 ha
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

Size: 14,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 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

Size: 18,000 ha
Exp Woods Pt - Morning Star
95 show
Past producing mine

Halted mining in 2022 after high costs.

Size: 65,000 ha
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

Size: 14,000 ha

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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / 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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / 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 $1,930.50M n/a
Total Maximum Profit: $203.18M $1,930.50M n/a
Max Profit / Current MCap: 17.033 160.991 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.71 $6.73 n/a
Total Max Profit Per Share: $0.71 $6.73 n/a
Total Free Profit Per Share: $0.64 $6.66 n/a
FD MCap / Gold Eq.: $42.15 $13.92 n/a
FD MCap / Silver Eq.: $0.53 $0.16 n/a
FD MCap / Per Metal
as % Spot Price:		 2.12% 0.38% n/a
EV / Gold Eq.: $42.03 $13.88 n/a
EV / Silver Eq.: $0.53 $0.16 n/a
EV / Per Metal
as % Spot Price:		 2.11% 0.38% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults