Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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$349.17M which is a rise of roughly 85% over the last four months. As of 12/29/2024 they have ~A$47M debt and ~A$74.27M cash. They have 1,692M shares outstanding and trade on
Quick Links
Login to access
General Details
Financial
12/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$188.30M
$349.17M
12/29/2024
$160.88M
Total Assets:
$403.94M
$416.15M
12/29/2024
$12.20M
Total Liabilities:
$146.04M
$150.45M
12/29/2024
$4.41M
Current Assets:
$68.98M
$71.06M
12/29/2024
$2.08M
Current Liabilities:
$49.72M
$51.22M
12/29/2024
$1.50M
Total Debt:
$45.99M
$47.38M
12/29/2024
$1.39M
Cash:
$72.09M
$74.27M
12/29/2024
$2.18M
Enterprise Value:
$162.20M
$322.28M
03/18/1980
$160.09M
Cash Flow:
$30.17M
$60.66M
never
$30.49M
Cash Flow Multiple:
6.24
5.76
never
-0.48
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) 4,528,975
12/29/2024
512,541
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:
0.15Producer: Average
0.15Producer: 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%)
$1,348 (41%)
$677.60
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
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
12/29/2024 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
2.85M
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
2.42M
Maximum Profit (Gold):
$142.48M
$286.47M
n/a
$143.99M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$142.48M
$286.47M
n/a
$143.99M
Max Profit / Current MCap:
0.757
0.820
n/a
0.064
Max Profit Per Share (Gold):
$0.08
$0.16
n/a
$0.08
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.08
$0.16
n/a
$0.08
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$886.10
$1,643.16
n/a
$757.06
FD MCap / Silver Eq.:
$9.93
$16.33
n/a
$6.40
FD MCap / Per Metal as % Spot Price:
33.81%
49.82%
n/a
16.01%
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
11.39M
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
8.23M
Maximum Profit (Gold):
$484.44M
$974.00M
n/a
$489.57M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$484.44M
$974.00M
n/a
$489.57M
Max Profit / Current MCap:
2.573
2.789
n/a
0.217
Max Profit Per Share (Gold):
$0.26
$0.53
n/a
$0.27
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.26
$0.53
n/a
$0.27
Total Free Profit Per Share:
$0.10
$0.23
n/a
$0.13
FD MCap / Gold Eq.:
$260.62
$483.28
n/a
$222.66
FD MCap / Silver Eq.:
$2.92
$4.80
n/a
$1.88
FD MCap / Per Metal as % Spot Price:
9.95%
14.65%
n/a
4.71%
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
17.08M
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
10.65M
Maximum Profit (Gold):
$626.92M
$1,260.47M
n/a
$633.56M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$626.92M
$1,260.47M
n/a
$633.56M
Max Profit / Current MCap:
3.329
3.610
n/a
0.280
Max Profit Per Share (Gold):
$0.34
$0.69
n/a
$0.35
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.34
$0.69
n/a
$0.35
Total Free Profit Per Share:
$0.18
$0.39
n/a
$0.21
FD MCap / Gold Eq.:
$201.39
$373.45
n/a
$172.06
FD MCap / Silver Eq.:
$2.26
$3.71
n/a
$1.45
FD MCap / Per Metal as % Spot Price:
7.69%
11.32%
n/a
3.64%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/29/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6215
AUD 0.6402
04/28/2025
Spot Gold:
$2,620.50
$3,298.10
04/28/2025
$677.60
Spot Silver:
$29.36
$32.77
04/28/2025
$3.41
Gold:Silver Ratio:
89.25
100.64
04/28/2025
11.39
Spot Gold (Future):
$4,000.00
$4,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
40.00
40.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: