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
Calculated with the site's default values.  Re-calculate using:

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$263.34M which is a rise of roughly 40% over the last eight months. As of 12/29/2024 they have ~A$48M debt and ~A$75.61M 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
Item Value Value Updated
MCap (FD): $188.30M $263.34M 12/29/2024
MCap (OS): $173.45M $242.58M 12/29/2024
Total Assets: $403.94M $423.70M 12/29/2024
Total Liabilities: $146.04M $153.18M 12/29/2024
Current Assets: $68.98M $72.35M 12/29/2024
Current Liabilities: $49.72M $52.15M 12/29/2024
Total Debt: $45.99M $48.24M 12/29/2024
Cash: $72.09M $75.61M 12/29/2024
Debt (Net): $-26.10M $-27.38M
Enterprise Value: $162.20M $235.96M 06/23/1977
Cash Flow: $30.17M $71.07M never
Cash Flow Multiple: 6.24 3.71 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/29/2024
Misc 12/29/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,691,564,582 1,691,564,582 12/29/2024
Shares (FD): 1,836,329,285 1,836,329,285 12/29/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 12/29/2024
Production (Gold Eq Oz.): (guess) 
45,000		 (guess) 
45,000		 12/29/2024
Production (Silver Eq Oz.): (guess) 
4,016,434		 (guess) 
3,896,375		 12/29/2024
Development Phase: none Producer (Single Mine) 12/29/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 04/24/2023
Cash Flow Multiple: 6 6 04/21/2023

Resource Data

GOLD 12/29/2024
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 12/29/2024
Measured & Indicated: 1.00M 1.00M 12/29/2024
Inferred: 0.50M 0.50M 12/29/2024
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.21M 0.21M 12/29/2024
Measured & Indicated: 0.72M 0.72M 12/29/2024
Inferred: 0.21M 0.21M 12/29/2024
Reserves & Resources: 0.94M 0.94M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
45,000oz.		 (guess) 
45,000oz.		 12/29/2024
Cash Cost: $1,200 $1,200 12/29/2024
Extra Operating Cost: $750 $750 12/29/2024
Total: $1,950 $1,950 12/29/2024
Margin (Free Cash Flow): $671 (26%) $1,579 (45%)
MCap / Production (AuEq): $4,184.36 $5,851.95
EV / Production (AuEq): $3,604.34 $5,243.57
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 12/29/2024
Open Pit (Avg): n/a 1.00 g/t 03/24/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/29/2024
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 12/29/2024
Annual Production: 60,000oz. 60,000oz. 12/29/2024
Cash Cost: $1,300 $1,300 12/29/2024
Extra Operating Cost: $750 $750 12/29/2024
SILVER 12/29/2024
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 12/29/2024
Measured & Indicated: n/a n/a 12/29/2024
Inferred: n/a n/a 12/29/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/29/2024
Measured & Indicated: n/a n/a 12/29/2024
Inferred: n/a n/a 12/29/2024
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 12/29/2024
Extra Operating Cost: n/a n/a 12/29/2024
Total: n/a n/a 12/29/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $46.88 $67.59
EV / Production (AgEq): $40.38 $60.56
G
R
A
D
E		 Underground (Avg): n/a n/a 12/29/2024
Open Pit (Avg): n/a n/a 12/25/2023
Recovery Rate: n/a n/a 12/29/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/29/2024
Annual Production: n/a n/a 12/29/2024
Cash Cost: n/a n/a 12/29/2024
Extra Operating Cost: n/a n/a 12/29/2024

Property

Last Analysis Data  (12/29/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 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
%		 NPV
$M		 IRR
%		 CapEx
$M		 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
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): $142.48M $335.59M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $142.48M $335.59M n/a
Max Profit / Current MCap: 0.757 1.274 n/a
Max Profit Per Share (Gold): $0.08 $0.18 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.08 $0.18 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $886.10 $1,239.24 n/a
FD MCap / Silver Eq.: $9.93 $14.31 n/a
FD MCap / Per Metal
as % Spot Price:		 33.81% 35.11% n/a
EV / Gold Eq.: $763.27 $1,110.40 n/a
EV / Silver Eq.: $8.55 $12.82 n/a
EV / Per Metal
as % Spot Price:		 29.13% 31.46% n/a
Measured &
Indicated		 12/29/2024
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): $484.44M $1,141.01M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $484.44M $1,141.01M n/a
Max Profit / Current MCap: 2.573 4.333 n/a
Max Profit Per Share (Gold): $0.26 $0.62 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.26 $0.62 n/a
Total Free Profit Per Share: $0.10 $0.40 n/a
FD MCap / Gold Eq.: $260.62 $364.48 n/a
FD MCap / Silver Eq.: $2.92 $4.21 n/a
FD MCap / Per Metal
as % Spot Price:		 9.95% 10.33% n/a
EV / Gold Eq.: $224.49 $326.59 n/a
EV / Silver Eq.: $2.52 $3.77 n/a
EV / Per Metal
as % Spot Price:		 8.57% 9.25% n/a

Reserves &
Resources		 12/29/2024
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): $626.92M $1,476.60M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $626.92M $1,476.60M n/a
Max Profit / Current MCap: 3.329 5.607 n/a
Max Profit Per Share (Gold): $0.34 $0.80 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.34 $0.80 n/a
Total Free Profit Per Share: $0.18 $0.58 n/a
FD MCap / Gold Eq.: $201.39 $281.64 n/a
FD MCap / Silver Eq.: $2.26 $3.25 n/a
FD MCap / Per Metal
as % Spot Price:		 7.69% 7.98% n/a
EV / Gold Eq.: $173.47 $252.36 n/a
EV / Silver Eq.: $1.94 $2.91 n/a
EV / Per Metal
as % Spot Price:		 6.62% 7.15% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults