Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Aurelia Metals Ltd

www: www.aureliametals.com   email: office@aureliametals.com
Category: Junior: Small Producer
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:AMI AUD
OTCMKTS:AUMTF USD

Description

Aurelia Metals Ltd are a gold focused junior, small producer with two producing mines in Australia, one mine in development in Australia and one exploration property. Currently they produce roughly 45koz. of gold per year. They have approximately 1.5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$334.75M which is a rise of roughly 10% over the last three months. As of 01/01/2026 they have ~A$5M debt and ~A$75.67M cash. They have 1,692M shares outstanding and trade on

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

General Details

Financial 01/01/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $303.58M $334.75M 01/01/2026
MCap (OS): $279.64M $308.36M 01/01/2026
Total Assets: $366.11M $376.28M 01/01/2026
Total Liabilities: $123.15M $126.57M 01/01/2026
Current Assets: $74.29M $76.36M 01/01/2026
Current Liabilities: $74.29M $76.36M 01/01/2026
Total Debt: $5.15M $5.30M 01/01/2026
Cash: $73.62M $75.67M 01/01/2026
Debt (Net): $-68.47M $-70.37M
Enterprise Value: $235.11M $264.38M
Cash Flow: $101.84M $114.65M never
Cash Flow Multiple: 2.98 2.92 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/01/2026
Misc 01/01/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,691,564,900 1,691,564,900 01/01/2026
Shares (FD): 1,836,326,790 1,836,326,790 01/01/2026
Insider Ownership: 30% 30% 01/01/2026
Dividend (Annual): n/a n/a 01/01/2026
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 01/01/2026
Production (Gold Eq Oz.): (guess) 
45,000		 (guess) 
45,000		 01/01/2026
Production (Silver Eq Oz.): (guess) 
2,692,771		 (guess) 
2,923,493		 01/01/2026
Development Phase: Producer (Single Mine) Producer (Single Mine) 01/01/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 01/01/2026
Cash Flow Multiple: 6 6 01/01/2026

Resource Data

GOLD
(inc. Base Metals)
 01/01/2026
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.25M 0.25M 01/01/2026
Measured & Indicated: 1.00M 1.00M 01/01/2026
Inferred: 0.50M 0.50M 01/01/2026
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.22M 0.22M 01/01/2026
Measured & Indicated: 0.75M 0.75M 01/01/2026
Inferred: 0.22M 0.22M 01/01/2026
Reserves & Resources: 0.97M 0.97M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
45,000oz.		 (guess) 
45,000oz.		 01/01/2026
Cash Cost: $1,300 $1,300 01/01/2026
Extra Operating Cost: $750 $750 01/01/2026
Total: $2,050 $2,050 01/01/2026
Margin (Free Cash Flow): $2,263 (52%) $2,548 (55%)
MCap / Production (AuEq): $6,746.13 $7,438.90
EV / Production (AuEq): $5,224.59 $5,875.07
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 01/01/2026
Open Pit (Avg): n/a 1.00 g/t 01/01/2026
Recovery Rate: (CG)  88.00% (CG)  88.00% 01/01/2026
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 01/01/2026
Annual Production: 60,000oz. 60,000oz. 01/01/2026
Cash Cost: $1,400 $1,400 01/01/2026
Extra Operating Cost: $750 $750 01/01/2026
SILVER
(inc. Base Metals)
 01/01/2026
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 01/01/2026
Measured & Indicated: n/a n/a 01/01/2026
Inferred: n/a n/a 01/01/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/01/2026
Measured & Indicated: n/a n/a 01/01/2026
Inferred: n/a n/a 01/01/2026
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 01/01/2026
Extra Operating Cost: n/a n/a 01/01/2026
Total: n/a n/a 01/01/2026
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $112.74 $114.50
EV / Production (AgEq): $87.31 $90.43
G
R
A
D
E		 Underground (Avg): n/a n/a 01/01/2026
Open Pit (Avg): n/a n/a 01/01/2026
Recovery Rate: n/a n/a 01/01/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/01/2026
Annual Production: n/a n/a 01/01/2026
Cash Cost: n/a n/a 01/01/2026
Extra Operating Cost: n/a n/a 01/01/2026

Property

Last Analysis Data  (01/01/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Dargues
100 show
Finished mining this asset ,closed asset in 2025. In Rehabilitation
Prod Peak
100 show
400,000 oz
Dev Federation
100 show
polymetalic
Exp Hera
100 show
In care and maintenance , not producing
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Dargues
100 show
Finished mining this asset ,closed asset in 2025. In Rehabilitation
Prod Peak
100 show
400,000 oz
Dev Federation
100 show
polymetalic
Exp Hera
100 show
In care and maintenance , not producing

Profitability (by resource)

Proven &
Probable		 01/01/2026
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.25M 0.25M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.22M 0.22M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $497.91M $560.49M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $497.91M $560.49M n/a
Max Profit / Current MCap: 1.640 1.674 n/a
Max Profit Per Share (Gold): $0.27 $0.31 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.27 $0.31 n/a
Total Free Profit Per Share: $0.02 $0.04 n/a
FD MCap / Gold Eq.: $1,379.89 $1,521.59 n/a
FD MCap / Silver Eq.: $23.06 $23.42 n/a
FD MCap / Per Metal
as % Spot Price:		 31.99% 33.09% n/a
EV / Gold Eq.: $1,068.67 $1,201.72 n/a
EV / Silver Eq.: $17.86 $18.50 n/a
EV / Per Metal
as % Spot Price:		 24.78% 26.14% n/a
Measured &
Indicated		 01/01/2026
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.75M 0.75M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,692.89M $1,905.66M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,692.89M $1,905.66M n/a
Max Profit / Current MCap: 5.576 5.693 n/a
Max Profit Per Share (Gold): $0.92 $1.04 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.92 $1.04 n/a
Total Free Profit Per Share: $0.67 $0.77 n/a
FD MCap / Gold Eq.: $405.85 $447.53 n/a
FD MCap / Silver Eq.: $6.78 $6.89 n/a
FD MCap / Per Metal
as % Spot Price:		 9.41% 9.73% n/a
EV / Gold Eq.: $314.31 $353.45 n/a
EV / Silver Eq.: $5.25 $5.44 n/a
EV / Per Metal
as % Spot Price:		 7.29% 7.69% n/a

Reserves &
Resources		 01/01/2026
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.97M 0.97M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,190.80M $2,466.15M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,190.80M $2,466.15M n/a
Max Profit / Current MCap: 7.217 7.367 n/a
Max Profit Per Share (Gold): $1.19 $1.34 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.19 $1.34 n/a
Total Free Profit Per Share: $0.95 $1.08 n/a
FD MCap / Gold Eq.: $313.61 $345.82 n/a
FD MCap / Silver Eq.: $5.24 $5.32 n/a
FD MCap / Per Metal
as % Spot Price:		 7.27% 7.52% n/a
EV / Gold Eq.: $242.88 $273.12 n/a
EV / Silver Eq.: $4.06 $4.20 n/a
EV / Per Metal
as % Spot Price:		 5.63% 5.94% 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.     ×