Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
ASX:AMI
AUD
OTCMKTS:AUMTF
USD
Description
Aurelia Metals Ltd are a gold focused mid-tier producer with one producing mine in Australia and two exploration properties. Currently they produce roughly 80koz. 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$91.44M which is a fall of roughly 19% over the last six months. As of 12/21/2022 they have ~A$50M debt and ~A$30.81M cash. They have 1,237M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$112.27M
$91.44M
12/21/2022
Total Assets:
$435.59M
$435.40M
12/21/2022
Total Liabilities:
$157.48M
$157.41M
12/21/2022
Current Assets:
$53.61M
$53.59M
12/21/2022
Current Liabilities:
$53.61M
$53.59M
12/21/2022
Total Debt:
$49.59M
$49.57M
12/21/2022
Cash:
$30.83M
$30.81M
12/21/2022
Enterprise Value:
$131.04M
$110.20M
06/29/1973
Cash Flow:
$5.45M
$17.04M
never
Cash Flow Multiple:
20.61
5.37
never
Net Debt to Cash Flow Ratio:
3.44
1.10
never
Finance within 1 year:
12/21/2022
Misc
12/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
1,237,000,000
1,237,000,000
12/21/2022
Shares (FD):
1,241,000,000
1,241,000,000
12/21/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
12/21/2022
Production (Gold Eq Oz.):
(guess) 80,000
(guess) 80,000
12/21/2022
Production (Silver Eq Oz.) :
(guess) 6,052,767
(guess) 6,483,898
12/21/2022
Initial CapEx (Outstanding):
n/a
n/a
12/21/2022
Funding Option:
n/a
n/a
12/21/2022
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
Cash Flow Multiplier:
5
6
04/21/2023
Resource Data
GOLD
12/21/2022 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
12/21/2022
Measured & Indicated:
1.00M
1.00M
12/21/2022
Inferred:
0.50M
0.50M
12/21/2022
Reserves & Resources:
1.50M
1.50M
never
P L A U S I B L E
Proven & Probable:
0.21M
0.21M
12/21/2022
Measured & Indicated:
0.72M
0.72M
12/21/2022
Inferred:
0.21M
0.21M
12/21/2022
Reserves & Resources:
0.94M
0.94M
never
C U R R E N T
Annual Production:
(guess) 80,000oz.
(guess) 80,000oz.
12/21/2022
Cash Cost:
$1,200
$1,200
12/21/2022
Extra Operating Cost:
$550
$550
12/21/2022
Average Grade:
1.50 g/t
1.50 g/t
12/21/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/21/2023
F U T U R E
Proven & Probable:
1.50M
1.50M
12/21/2022
Annual Production:
100,000oz.
100,000oz.
12/21/2022
Cash Cost:
$1,100
$1,100
12/21/2022
Extra Operating Cost:
$500
$500
12/21/2022
SILVER
12/21/2022 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
12/21/2022
Measured & Indicated:
n/a
n/a
12/21/2022
Inferred:
n/a
n/a
12/21/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/21/2022
Measured & Indicated:
n/a
n/a
12/21/2022
Inferred:
n/a
n/a
12/21/2022
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
12/21/2022
Extra Operating Cost:
n/a
n/a
12/21/2022
Average Grade:
n/a
n/a
12/21/2022
Recovery Rate:
n/a
n/a
12/21/2022
F U T U R E
Proven & Probable:
n/a
n/a
12/21/2022
Annual Production:
n/a
n/a
12/21/2022
Cash Cost:
n/a
n/a
12/21/2022
Extra Operating Cost:
n/a
n/a
12/21/2022
Property
Last Analysis Data (12/21/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Dargues
100% (guess)
n/a
show
Ramping up production.
Exploration
Australia , Australia
Hera
100% (guess)
n/a
show
100,000 oz at 1.5 gpt
Exploration
Australia , Australia
Peak
100% (guess)
Open Pit
show
400,000 oz
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Australia , Australia
Dargues
100% (guess)
n/a
show
Ramping up production.
Exploration
Australia , Australia
Hera
100% (guess)
n/a
show
100,000 oz at 1.5 gpt
Exploration
Australia , Australia
Peak
100% (guess)
Open Pit
show
400,000 oz
Profitability (by resource)
Proven & Probable
12/21/2022 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.:
0.21M
0.21M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$14.47M
$45.26M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$14.47M
$45.26M
n/a
Max Profit / Current MCap:
0.129
0.495
n/a
Max Profit Per Share (Gold):
$0.01
$0.04
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.01
$0.04
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$528.34
$430.31
n/a
FD MCap / Silver Eq.:
$6.98
$5.31
n/a
FD MCap / Per Metal as % Spot Price:
29.06%
21.92%
n/a
Measured & Indicated
12/21/2022 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.:
0.72M
0.72M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$49.20M
$153.89M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$49.20M
$153.89M
n/a
Max Profit / Current MCap:
0.438
1.683
n/a
Max Profit Per Share (Gold):
$0.04
$0.12
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.04
$0.12
n/a
Total Free Profit Per Share:
$0.00
$0.01
n/a
FD MCap / Gold Eq.:
$155.39
$126.56
n/a
FD MCap / Silver Eq.:
$2.05
$1.56
n/a
FD MCap / Per Metal as % Spot Price:
8.55%
6.45%
n/a
Reserves & Resources
12/21/2022 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.:
0.94M
0.94M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$63.67M
$199.16M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$63.67M
$199.16M
n/a
Max Profit / Current MCap:
0.567
2.178
n/a
Max Profit Per Share (Gold):
$0.05
$0.16
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.05
$0.16
n/a
Total Free Profit Per Share:
$0.00
$0.05
n/a
FD MCap / Gold Eq.:
$120.08
$97.80
n/a
FD MCap / Silver Eq.:
$1.59
$1.21
n/a
FD MCap / Per Metal as % Spot Price:
6.60%
4.98%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/21/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6701
AUD 0.6699
06/09/2023
Spot Gold:
$1,818.10
$1,963.00
06/09/2023
Spot Silver:
$24.03
$24.22
06/09/2023
Gold:Silver Ratio:
75.66
81.05
06/09/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: