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: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

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$90.7M which is a fall of roughly 19% over the last twelve months. As of 12/21/2022 they have ~A$49M debt and ~A$30.56M cash. They have 1,237M 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 12/21/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $112.27M $90.70M 12/21/2022
Total Assets: $435.59M $431.87M 12/21/2022
Total Liabilities: $157.48M $156.14M 12/21/2022
Current Assets: $53.61M $53.15M 12/21/2022
Current Liabilities: $53.61M $53.15M 12/21/2022
Total Debt: $49.59M $49.17M 12/21/2022
Cash: $30.83M $30.56M 12/21/2022
Enterprise Value: $131.04M $109.30M 06/18/1973
Cash Flow: $5.45M $22.64M never
Cash Flow Multiple: 20.61 4.01 never
Net Debt to
Cash Flow Ratio:		 3.44 0.82 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) 
6,649,223		 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: 0.15
Producer: Average
 0.15
Producer: 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 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		 12/21/2022
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 $60.14M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $14.47M $60.14M n/a
Max Profit / Current MCap: 0.129 0.663 n/a
Max Profit Per Share (Gold): $0.01 $0.05 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.01 $0.05 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $528.34 $426.82 n/a
FD MCap / Silver Eq.: $6.98 $5.14 n/a
FD MCap / Per Metal
as % Spot Price:		 29.06% 20.99% 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 $204.47M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $49.20M $204.47M n/a
Max Profit / Current MCap: 0.438 2.254 n/a
Max Profit Per Share (Gold): $0.04 $0.16 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.04 $0.16 n/a
Total Free Profit Per Share: $0.00 $0.05 n/a
FD MCap / Gold Eq.: $155.39 $125.54 n/a
FD MCap / Silver Eq.: $2.05 $1.51 n/a
FD MCap / Per Metal
as % Spot Price:		 8.55% 6.17% 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 $264.61M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $63.67M $264.61M n/a
Max Profit / Current MCap: 0.567 2.917 n/a
Max Profit Per Share (Gold): $0.05 $0.21 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.05 $0.21 n/a
Total Free Profit Per Share: $0.00 $0.10 n/a
FD MCap / Gold Eq.: $120.08 $97.01 n/a
FD MCap / Silver Eq.: $1.59 $1.17 n/a
FD MCap / Per Metal
as % Spot Price:		 6.60% 4.77% 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.     ×