Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Magnetic Resources NL

www: magres.com.au   email: info@magres.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:MAU AUD

Description

Magnetic Resources NL are a gold focused junior, late stage developer with one mine in development in Australia. They have approximately 2Moz. 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$241.62M which is a rise of roughly 17% over the last two months. As of 05/18/2024 they have no debt and ~A$2.62M cash. They have 258M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 05/18/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $207.06M $241.62M 05/18/2024 $34.56M
Total Assets: $3.35M $3.28M 05/18/2024 $-0.07M
Total Liabilities: $0.33M $0.33M 05/18/2024 $-0.01M
Current Assets: $2.68M $2.62M 05/18/2024 $-0.06M
Current Liabilities: $0.33M $0.33M 05/18/2024 $-0.01M
Total Debt: $0.00M $0.00M 05/18/2024 $0.00M
Cash: $2.68M $2.62M 05/18/2024 $-0.06M
Enterprise Value: $204.38M $239.00M 07/29/1977 $34.62M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 05/18/2024 n/a
Misc 05/18/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 258,000,593 258,000,593 05/18/2024 0
Shares (FD): 289,000,000 289,000,000 05/18/2024 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 01/01/2026 05/18/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/18/2024 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/18/2024 0
Initial CapEx (Outstanding): $65.00M
31.39% of MCap		 $65.00M
26.9% of MCap 		05/18/2024 $0.00M
Funding Option: n/a n/a 05/18/2024 n/a
Documentation: none PFS 05/18/2024 n/a
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 05/18/2024 0
Cash Flow Multiplier: 8 8 05/18/2024 0.00

Resource Data

GOLD 05/18/2024
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 05/18/2024 0.00M
Measured & Indicated: 1.00M 1.00M 05/18/2024 0.00M
Inferred: 1.00M 1.00M 05/18/2024 0.00M
Reserves & Resources: 2.00M 2.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/18/2024 0.00M
Measured & Indicated: 0.72M 0.72M 05/18/2024 0.00M
Inferred: 0.45M 0.45M 05/18/2024 0.00M
Reserves & Resources: 1.17M 1.17M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/18/2024 $0.00
Extra Operating Cost: n/a n/a 05/18/2024 $0.00
Total: $1,350 $1,350 05/18/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/18/2024 n/a
Open Pit (Avg): n/a 1.40 g/t 05/05/2023 1.40 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/18/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 05/18/2024 0.00M
Annual Production: 90,000oz. 90,000oz. 05/18/2024 0oz.
Cash Cost: $850 $850 05/18/2024 $0
Extra Operating Cost: $500 $500 05/18/2024 $0
SILVER 05/18/2024
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 05/18/2024 0.00M
Measured & Indicated: n/a n/a 05/18/2024 0.00M
Inferred: n/a n/a 05/18/2024 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 05/18/2024 0.00M
Measured & Indicated: n/a n/a 05/18/2024 0.00M
Inferred: n/a n/a 05/18/2024 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 05/18/2024 $0.00
Extra Operating Cost: n/a n/a 05/18/2024 $0.00
Total: n/a n/a 05/18/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/18/2024 n/a
Open Pit (Avg): n/a n/a 05/05/2023 n/a
Recovery Rate: n/a n/a 05/18/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/18/2024 0.00M
Annual Production: n/a n/a 05/18/2024 n/a
Cash Cost: n/a n/a 05/18/2024 n/a
Extra Operating Cost: n/a n/a 05/18/2024 n/a

Property

Last Analysis Data  (05/18/2024)
Stage Name Owned Au Ag Cu Notes
Dev Lady Julie 100% show
Maiden Resource 600K oz at 1.4
Working on permitting
Total Land Package Size (ha): 25,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Lady Julie 100% show
Maiden Resource 600K oz at 1.4
Working on permitting
Total Land Package Size (ha): 25,000  

Profitability (by resource)

Proven &
Probable		 05/18/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 05/18/2024
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 8.79M
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 6.33M
Maximum Profit (Gold): $766.44M $745.78M n/a $-20.66M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $766.44M $745.78M n/a $-20.66M
Max Profit / Current MCap: 3.702 3.087 n/a -0.615
Max Profit Per Share (Gold): $2.65 $2.58 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.65 $2.58 n/a $-0.07
Total Free Profit Per Share: $1.58 $1.31 n/a $-0.28
FD MCap / Gold Eq.: $287.58 $335.59 n/a $48.01
FD MCap / Silver Eq.: $3.75 $3.92 n/a $0.18
FD MCap / Per Metal
as % Spot Price:		 11.91% 14.07% n/a 2.16%

Reserves &
Resources		 05/18/2024
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 17.59M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.17M 1.17M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.29M
Maximum Profit (Gold): $1,245.47M $1,211.89M n/a $-33.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,245.47M $1,211.89M n/a $-33.58M
Max Profit / Current MCap: 6.015 5.016 n/a -0.999
Max Profit Per Share (Gold): $4.31 $4.19 n/a $-0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.31 $4.19 n/a $-0.12
Total Free Profit Per Share: $3.24 $2.92 n/a $-0.32
FD MCap / Gold Eq.: $176.97 $206.52 n/a $29.54
FD MCap / Silver Eq.: $2.31 $2.41 n/a $0.11
FD MCap / Per Metal
as % Spot Price:		 7.33% 8.66% n/a 1.33%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults