Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Aurelia Metals Ltd

www: www.aureliametals.com   email: office@aureliametals.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:AMI AUD
OTCMKTS:AUMTF USD

Description

Aurelia Metals Ltd are a gold focused junior, emerging mid-tier producer with one producing mine in Australia and two exploration properties. Currently they produce roughly 60koz. 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$216.75M which is a rise of roughly 65% over the last seven months. As of 12/25/2023 they have ~A$49M debt and ~A$72.79M cash. They have 1,690M 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 12/25/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $131.05M $216.75M 12/25/2023 $85.70M
Total Assets: $441.79M $426.23M 12/25/2023 $-15.55M
Total Liabilities: $159.72M $154.10M 12/25/2023 $-5.62M
Current Assets: $75.44M $72.79M 12/25/2023 $-2.66M
Current Liabilities: $54.37M $52.46M 12/25/2023 $-1.91M
Total Debt: $50.30M $48.52M 12/25/2023 $-1.77M
Cash: $75.44M $72.79M 12/25/2023 $-2.66M
Enterprise Value: $105.90M $192.49M 02/06/1976 $86.58M
Cash Flow: $24.34M $44.15M never $19.81M
Cash Flow Multiple: 5.39 4.91 never -0.48
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/25/2023 n/a
Misc 12/25/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,689,769,404 1,689,769,404 12/25/2023 0
Shares (FD): 1,836,329,285 1,836,329,285 12/25/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/25/2023 n/a
Production (Gold Eq Oz.): (guess) 
60,000		 (guess) 
60,000		 12/25/2023 0
Production (Silver Eq Oz.): (guess) 
5,096,529		 (guess) 
5,132,592		 12/25/2023 36,063
Initial CapEx (Outstanding): n/a n/a 12/25/2023 n/a
Funding Option: n/a n/a 12/25/2023 n/a
Documentation: none PRODUCER 03/24/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023 0
Cash Flow Multiplier: 6 6 04/21/2023 0.00

Resource Data

GOLD 12/25/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.25M 0.25M 12/25/2023 0.00M
Measured & Indicated: 1.00M 1.00M 12/25/2023 0.00M
Inferred: 0.50M 0.50M 12/25/2023 0.00M
Reserves & Resources: 1.50M 1.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.21M 0.21M 12/25/2023 0.00M
Measured & Indicated: 0.72M 0.72M 12/25/2023 0.00M
Inferred: 0.21M 0.21M 12/25/2023 0.00M
Reserves & Resources: 0.94M 0.94M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
60,000oz.		 (guess) 
60,000oz.		 12/25/2023 0oz.
Cash Cost: $1,100 $1,100 12/25/2023 $0.00
Extra Operating Cost: $550 $550 12/25/2023 $0.00
Total: $1,650 $1,650 12/25/2023 $0.00
Margin (Free Cash Flow): $406 (20%) $736 (31%) $330.20
G
R
A
D
E		 Underground (Avg): 1.50 g/t 3.50 g/t 03/24/2024 2.00 g/t
Open Pit (Avg): n/a 1.00 g/t 03/24/2024 1.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/24/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 12/25/2023 0.00M
Annual Production: 80,000oz. 80,000oz. 12/25/2023 0oz.
Cash Cost: $1,200 $1,200 12/25/2023 $0
Extra Operating Cost: $500 $500 12/25/2023 $0
SILVER 12/25/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/25/2023 0.00M
Measured & Indicated: n/a n/a 12/25/2023 0.00M
Inferred: n/a n/a 12/25/2023 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/25/2023 0.00M
Measured & Indicated: n/a n/a 12/25/2023 0.00M
Inferred: n/a n/a 12/25/2023 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/25/2023 $0.00
Extra Operating Cost: n/a n/a 12/25/2023 $0.00
Total: n/a n/a 12/25/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/25/2023 n/a
Open Pit (Avg): n/a n/a 12/25/2023 n/a
Recovery Rate: n/a n/a 12/25/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/25/2023 0.00M
Annual Production: n/a n/a 12/25/2023 n/a
Cash Cost: n/a n/a 12/25/2023 n/a
Extra Operating Cost: n/a n/a 12/25/2023 n/a

Property

Last Analysis Data  (12/25/2023)
Stage Name Owned Au Ag Cu Notes
Prod Dargues 100% show
Ramping up production.
Exp Hera 100% show
100,000 oz at 1.5 gpt
Exp Peak 100% show
400,000 oz
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Dargues 100% show
Ramping up production.
Exp Hera 100% show
100,000 oz at 1.5 gpt
Exp Peak 100% show
400,000 oz

Profitability (by resource)

Proven &
Probable		 12/25/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.25M 0.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.15M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.21M 0.21M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.13M
Maximum Profit (Gold): $86.19M $156.36M n/a $70.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $86.19M $156.36M n/a $70.17M
Max Profit / Current MCap: 0.658 0.721 n/a 0.064
Max Profit Per Share (Gold): $0.05 $0.09 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.09 n/a $0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $616.71 $1,019.99 n/a $403.29
FD MCap / Silver Eq.: $7.26 $11.92 n/a $4.66
FD MCap / Per Metal
as % Spot Price:		 30.00% 42.75% n/a 12.75%
Measured &
Indicated		 12/25/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.60M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.72M 0.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.43M
Maximum Profit (Gold): $293.05M $531.62M n/a $238.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $293.05M $531.62M n/a $238.57M
Max Profit / Current MCap: 2.236 2.453 n/a 0.217
Max Profit Per Share (Gold): $0.16 $0.29 n/a $0.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.16 $0.29 n/a $0.13
Total Free Profit Per Share: $0.05 $0.11 n/a $0.05
FD MCap / Gold Eq.: $181.38 $300.00 n/a $118.61
FD MCap / Silver Eq.: $2.14 $3.51 n/a $1.37
FD MCap / Per Metal
as % Spot Price:		 8.82% 12.57% n/a 3.75%

Reserves &
Resources		 12/25/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.90M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.94M 0.94M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.56M
Maximum Profit (Gold): $379.24M $687.97M n/a $308.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $379.24M $687.97M n/a $308.74M
Max Profit / Current MCap: 2.894 3.174 n/a 0.280
Max Profit Per Share (Gold): $0.21 $0.37 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.21 $0.37 n/a $0.17
Total Free Profit Per Share: $0.10 $0.19 n/a $0.09
FD MCap / Gold Eq.: $140.16 $231.82 n/a $91.66
FD MCap / Silver Eq.: $1.65 $2.71 n/a $1.06
FD MCap / Per Metal
as % Spot Price:		 6.82% 9.72% n/a 2.90%

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.     ×