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

Click for
TradingView
chart

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 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$334.3M which is a rise of roughly 78% over the last four months. As of 12/29/2024 they have ~A$47M debt and ~A$74.1M 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 12/29/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $188.30M $334.30M 12/29/2024 $146.00M
Total Assets: $403.94M $415.20M 12/29/2024 $11.25M
Total Liabilities: $146.04M $150.11M 12/29/2024 $4.07M
Current Assets: $68.98M $70.90M 12/29/2024 $1.92M
Current Liabilities: $49.72M $51.10M 12/29/2024 $1.39M
Total Debt: $45.99M $47.27M 12/29/2024 $1.28M
Cash: $72.09M $74.10M 12/29/2024 $2.01M
Enterprise Value: $162.20M $307.47M 09/29/1979 $145.28M
Cash Flow: $30.17M $58.09M never $27.92M
Cash Flow Multiple: 6.24 5.75 never -0.49
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/29/2024 n/a
Misc 12/29/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,691,564,582 1,691,564,582 12/29/2024 0
Shares (FD): 1,836,329,285 1,836,329,285 12/29/2024 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 12/29/2024 n/a
Production (Gold Eq Oz.): (guess) 
45,000		 (guess) 
45,000		 12/29/2024 0
Production (Silver Eq Oz.): (guess) 
4,016,434		 (guess) 
4,475,008		 12/29/2024 458,574
Initial CapEx (Outstanding): n/a n/a 12/29/2024 n/a
Funding Option: n/a n/a 12/29/2024 n/a
Documentation: none PRODUCER 12/29/2024 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 12/29/2024
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 12/29/2024 0.00M
Measured & Indicated: 1.00M 1.00M 12/29/2024 0.00M
Inferred: 0.50M 0.50M 12/29/2024 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 12/29/2024 0.00M
Measured & Indicated: 0.72M 0.72M 12/29/2024 0.00M
Inferred: 0.21M 0.21M 12/29/2024 0.00M
Reserves & Resources: 0.94M 0.94M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
45,000oz.		 (guess) 
45,000oz.		 12/29/2024 0oz.
Cash Cost: $1,200 $1,200 12/29/2024 $0.00
Extra Operating Cost: $750 $750 12/29/2024 $0.00
Total: $1,950 $1,950 12/29/2024 $0.00
Margin (Free Cash Flow): $671 (26%) $1,291 (40%) $620.40
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 12/29/2024 n/a
Open Pit (Avg): n/a 1.00 g/t 03/24/2024 1.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/29/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 12/29/2024 0.00M
Annual Production: 60,000oz. 60,000oz. 12/29/2024 0oz.
Cash Cost: $1,300 $1,300 12/29/2024 $0
Extra Operating Cost: $750 $750 12/29/2024 $0
SILVER 12/29/2024
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 12/29/2024 0.00M
Measured & Indicated: n/a n/a 12/29/2024 0.00M
Inferred: n/a n/a 12/29/2024 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 12/29/2024 0.00M
Measured & Indicated: n/a n/a 12/29/2024 0.00M
Inferred: n/a n/a 12/29/2024 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 12/29/2024 $0.00
Extra Operating Cost: n/a n/a 12/29/2024 $0.00
Total: n/a n/a 12/29/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/29/2024 n/a
Open Pit (Avg): n/a n/a 12/25/2023 n/a
Recovery Rate: n/a n/a 12/29/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/29/2024 0.00M
Annual Production: n/a n/a 12/29/2024 n/a
Cash Cost: n/a n/a 12/29/2024 n/a
Extra Operating Cost: n/a n/a 12/29/2024 n/a

Property

Last Analysis Data  (12/29/2024)
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		 12/29/2024
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 2.55M
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 2.17M
Maximum Profit (Gold): $142.48M $274.32M n/a $131.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $142.48M $274.32M n/a $131.84M
Max Profit / Current MCap: 0.757 0.821 n/a 0.064
Max Profit Per Share (Gold): $0.08 $0.15 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.15 n/a $0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $886.10 $1,573.18 n/a $687.08
FD MCap / Silver Eq.: $9.93 $15.82 n/a $5.89
FD MCap / Per Metal
as % Spot Price:		 33.81% 48.54% n/a 14.73%
Measured &
Indicated		 12/29/2024
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 10.19M
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 7.36M
Maximum Profit (Gold): $484.44M $932.68M n/a $448.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $484.44M $932.68M n/a $448.24M
Max Profit / Current MCap: 2.573 2.790 n/a 0.217
Max Profit Per Share (Gold): $0.26 $0.51 n/a $0.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.26 $0.51 n/a $0.24
Total Free Profit Per Share: $0.10 $0.22 n/a $0.12
FD MCap / Gold Eq.: $260.62 $462.70 n/a $202.08
FD MCap / Silver Eq.: $2.92 $4.65 n/a $1.73
FD MCap / Per Metal
as % Spot Price:		 9.95% 14.28% n/a 4.33%

Reserves &
Resources		 12/29/2024
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 15.29M
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 9.53M
Maximum Profit (Gold): $626.92M $1,206.99M n/a $580.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $626.92M $1,206.99M n/a $580.07M
Max Profit / Current MCap: 3.329 3.610 n/a 0.281
Max Profit Per Share (Gold): $0.34 $0.66 n/a $0.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.34 $0.66 n/a $0.32
Total Free Profit Per Share: $0.18 $0.37 n/a $0.20
FD MCap / Gold Eq.: $201.39 $357.54 n/a $156.15
FD MCap / Silver Eq.: $2.26 $3.60 n/a $1.34
FD MCap / Per Metal
as % Spot Price:		 7.69% 11.03% n/a 3.35%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults