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

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$382.15M which is a rise of roughly 26% over the last two months. As of 01/01/2026 they have ~A$5M debt and ~A$78.4M 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
Change
Item Value Value Updated Value
MCap (FD): $303.58M $382.15M 01/01/2026 $78.58M
MCap (OS): $279.64M $352.03M 01/01/2026 $72.38M
Total Assets: $366.11M $389.85M 01/01/2026 $23.74M
Total Liabilities: $123.15M $131.14M 01/01/2026 $7.99M
Current Assets: $74.29M $79.11M 01/01/2026 $4.82M
Current Liabilities: $74.29M $79.11M 01/01/2026 $4.82M
Total Debt: $5.15M $5.49M 01/01/2026 $0.33M
Cash: $73.62M $78.40M 01/01/2026 $4.77M
Debt (Net): $-68.47M $-72.91M $-4.44M
Enterprise Value: $235.11M $309.24M $74.14M
Cash Flow: $101.84M $138.65M never $36.80M
Cash Flow Multiple: 2.98 2.76 never -0.22
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/01/2026 n/a
Misc 01/01/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,691,564,900 1,691,564,900 01/01/2026 0
Shares (FD): 1,836,326,790 1,836,326,790 01/01/2026 0
Insider Ownership: 30% 30% 01/01/2026 n/a
Dividend (Annual): n/a n/a 01/01/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 01/01/2026 n/a
Production (Gold Eq Oz.): (guess) 
45,000		 (guess) 
45,000		 01/01/2026 0
Production (Silver Eq Oz.): (guess) 
2,692,771		 (guess) 
2,704,676		 01/01/2026 11,905
Development Phase: Producer (Single Mine) Producer (Single Mine) 01/01/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 01/01/2026 0
Cash Flow Multiple: 6 6 01/01/2026 0.00

Resource Data

GOLD
(inc. Base Metals)
 01/01/2026
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 01/01/2026 0.00M
Measured & Indicated: 1.00M 1.00M 01/01/2026 0.00M
Inferred: 0.50M 0.50M 01/01/2026 0.00M
Reserves & Resources: 1.50M 1.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.22M 0.22M 01/01/2026 0.00M
Measured & Indicated: 0.75M 0.75M 01/01/2026 0.00M
Inferred: 0.22M 0.22M 01/01/2026 0.00M
Reserves & Resources: 0.97M 0.97M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
45,000oz.		 (guess) 
45,000oz.		 01/01/2026 0oz.
Cash Cost: $1,300 $1,300 01/01/2026 $0.00
Extra Operating Cost: $750 $750 01/01/2026 $0.00
Total: $2,050 $2,050 01/01/2026 $0.00
Margin (Free Cash Flow): $2,263 (52%) $3,081 (60%) $817.85
MCap / Production (AuEq): $6,746.13 $8,492.30 $1,746.17
EV / Production (AuEq): $5,224.59 $6,872.10 $1,647.51
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 01/01/2026 n/a
Open Pit (Avg): n/a 1.00 g/t 01/01/2026 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 01/01/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 01/01/2026 0.00M
Annual Production: 60,000oz. 60,000oz. 01/01/2026 0oz.
Cash Cost: $1,400 $1,400 01/01/2026 $0
Extra Operating Cost: $750 $750 01/01/2026 $0
SILVER
(inc. Base Metals)
 01/01/2026
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 01/01/2026 0.00M
Measured & Indicated: n/a n/a 01/01/2026 0.00M
Inferred: n/a n/a 01/01/2026 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 01/01/2026 0.00M
Measured & Indicated: n/a n/a 01/01/2026 0.00M
Inferred: n/a n/a 01/01/2026 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 01/01/2026 $0.00
Extra Operating Cost: n/a n/a 01/01/2026 $0.00
Total: n/a n/a 01/01/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $112.74 $141.29 $28.56
EV / Production (AgEq): $87.31 $114.34 $27.03
G
R
A
D
E		 Underground (Avg): n/a n/a 01/01/2026 n/a
Open Pit (Avg): n/a n/a 01/01/2026 n/a
Recovery Rate: n/a n/a 01/01/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/01/2026 0.00M
Annual Production: n/a n/a 01/01/2026 n/a
Cash Cost: n/a n/a 01/01/2026 n/a
Extra Operating Cost: n/a n/a 01/01/2026 n/a

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
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 0.07M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.22M 0.22M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.06M
Maximum Profit (Gold): $497.91M $677.84M n/a $179.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $497.91M $677.84M n/a $179.93M
Max Profit / Current MCap: 1.640 1.774 n/a 0.134
Max Profit Per Share (Gold): $0.27 $0.37 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.27 $0.37 n/a $0.10
Total Free Profit Per Share: $0.02 $0.08 n/a $0.05
FD MCap / Gold Eq.: $1,379.89 $1,737.06 n/a $357.17
FD MCap / Silver Eq.: $23.06 $28.90 n/a $5.84
FD MCap / Per Metal
as % Spot Price:		 31.99% 33.85% n/a 1.86%
EV / Gold Eq.: $1,068.67 $1,405.66 n/a $336.99
EV / Silver Eq.: $17.86 $23.39 n/a $5.53
EV / Per Metal
as % Spot Price:		 24.78% 27.40% n/a 2.62%
Measured &
Indicated		 01/01/2026
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 0.26M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.75M 0.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.20M
Maximum Profit (Gold): $1,692.89M $2,304.64M n/a $611.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,692.89M $2,304.64M n/a $611.75M
Max Profit / Current MCap: 5.576 6.031 n/a 0.454
Max Profit Per Share (Gold): $0.92 $1.26 n/a $0.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.92 $1.26 n/a $0.33
Total Free Profit Per Share: $0.67 $0.96 n/a $0.29
FD MCap / Gold Eq.: $405.85 $510.90 n/a $105.05
FD MCap / Silver Eq.: $6.78 $8.50 n/a $1.72
FD MCap / Per Metal
as % Spot Price:		 9.41% 9.96% n/a 0.55%
EV / Gold Eq.: $314.31 $413.43 n/a $99.12
EV / Silver Eq.: $5.25 $6.88 n/a $1.63
EV / Per Metal
as % Spot Price:		 7.29% 8.06% n/a 0.77%

Reserves &
Resources		 01/01/2026
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 0.40M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.97M 0.97M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.26M
Maximum Profit (Gold): $2,190.80M $2,982.48M n/a $791.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,190.80M $2,982.48M n/a $791.68M
Max Profit / Current MCap: 7.217 7.804 n/a 0.588
Max Profit Per Share (Gold): $1.19 $1.62 n/a $0.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.19 $1.62 n/a $0.43
Total Free Profit Per Share: $0.95 $1.33 n/a $0.39
FD MCap / Gold Eq.: $313.61 $394.79 n/a $81.18
FD MCap / Silver Eq.: $5.24 $6.57 n/a $1.33
FD MCap / Per Metal
as % Spot Price:		 7.27% 7.69% n/a 0.42%
EV / Gold Eq.: $242.88 $319.47 n/a $76.59
EV / Silver Eq.: $4.06 $5.32 n/a $1.26
EV / Per Metal
as % Spot Price:		 5.63% 6.23% n/a 0.60%

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.     ×