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

Griffin Mining Ltd

www: griffinmining.com   email: contact@griffinmining.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:GFM GBX

Description

Griffin Mining Ltd are a silver focused junior, emerging mid-tier producer with one producing mine in China (PR). Currently they produce roughly 1,000koz. of silver per year. They have approximately 50Moz. of silver in the reserves and resources category of which 25Moz. are in the measured and indicated category. They have a market capitalisation of ~$380.09M which is a rise of roughly 4% over the last four months. As of 07/09/2024 they have no debt and ~$60M cash. They have 185M shares outstanding and trade on the London Stock Exchange.

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

General Details

Financial 07/09/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $363.87M $380.09M 07/09/2024 $16.23M
Total Assets: $321.00M $321.00M 07/09/2024 $0.00M
Total Liabilities: $52.00M $52.00M 07/09/2024 $0.00M
Current Assets: $68.00M $68.00M 07/09/2024 $0.00M
Current Liabilities: $44.00M $44.00M 07/09/2024 $0.00M
Total Debt: $0.00M $0.00M 07/09/2024 $0.00M
Cash: $60.00M $60.00M 07/09/2024 $0.00M
Enterprise Value: $303.87M $320.09M 02/22/1980 $16.23M
Cash Flow: $28.80M $32.15M never $3.35M
Cash Flow Multiple: 12.63 11.82 never -0.81
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/09/2024 n/a
Misc 07/09/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 184,530,477 184,530,477 07/09/2024 0
Shares (FD): 184,530,477 184,530,477 07/09/2024 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 07/09/2024 n/a
Production (Gold Eq Oz.): (guess) 
13,028		 (guess) 
12,496		 07/09/2024 -532
Production (Silver Eq Oz.): (guess) 
1,000,000		 (guess) 
1,000,000		 07/09/2024 0
Initial CapEx (Outstanding): n/a n/a 07/09/2024 n/a
Funding Option: n/a n/a 07/09/2024 n/a
Documentation: none PRODUCER 07/06/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 07/06/2024 0
Cash Flow Multiplier: 8 8 07/06/2024 0.00

Resource Data

GOLD 07/09/2024
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 07/09/2024 0.00M
Measured & Indicated: n/a n/a 07/09/2024 0.00M
Inferred: n/a n/a 07/09/2024 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 07/09/2024 0.00M
Measured & Indicated: n/a n/a 07/09/2024 0.00M
Inferred: n/a n/a 07/09/2024 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 07/09/2024 $0.00
Extra Operating Cost: n/a n/a 07/09/2024 $0.00
Total: n/a n/a 07/09/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 07/09/2024 n/a
Open Pit (Avg): n/a n/a never n/a
Recovery Rate: n/a n/a 07/09/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/09/2024 0.00M
Annual Production: n/a n/a 07/09/2024 n/a
Cash Cost: n/a n/a 07/09/2024 n/a
Extra Operating Cost: n/a n/a 07/09/2024 n/a
SILVER 07/09/2024
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 07/09/2024 0.00M
Measured & Indicated: 25.00M 25.00M 07/09/2024 0.00M
Inferred: 25.00M 25.00M 07/09/2024 0.00M
Reserves & Resources: 50.00M 50.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/09/2024 0.00M
Measured & Indicated: 15.00M 15.00M 07/09/2024 0.00M
Inferred: 9.38M 9.38M 07/09/2024 0.00M
Reserves & Resources: 24.38M 24.38M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,000,000oz.		 (guess) 
1,000,000oz.		 07/09/2024 0oz.
Cash Cost: $1.00 $1.00 07/09/2024 $0.00
Extra Operating Cost: $1.00 $1.00 07/09/2024 $0.00
Total: $2.00 $2.00 07/09/2024 $0.00
Margin (Free Cash Flow): $28.80 (93.51%) $32.15 (94.14%) $3.35
G
R
A
D
E		 Underground (Avg): n/a n/a 07/09/2024 n/a
Open Pit (Avg): n/a 27.00 g/t 07/06/2024 27.00 g/t
Recovery Rate: (CG)  75.00% (CG)  75.00% 07/09/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 25.00M 25.00M 07/09/2024 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 07/09/2024 0oz.
Cash Cost: $1.00 $1.00 07/09/2024 $0.00
Extra Operating Cost: $1.00 $1.00 07/09/2024 $0.00

Property

Last Analysis Data  (07/09/2024)
Stage Name Owned Au Ag Cu Notes
Prod Caijiaying 100% show
100M tons

3.8% ZN
27 gpt AG (88M oz)
.5 gpt AU (1.6M oz)
Total Land Package Size (ha): 500  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Caijiaying 100% show
100M tons

3.8% ZN
27 gpt AG (88M oz)
.5 gpt AU (1.6M oz)
Total Land Package Size (ha): 500  

Profitability (by resource)

Proven &
Probable		 07/09/2024
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		 07/09/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.01M
Total (Silver Eq. Oz.): 25.00M 25.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 15.00M 15.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $432.00M $482.25M n/a $50.25M
Total Maximum Profit: $432.00M $482.25M n/a $50.25M
Max Profit / Current MCap: 1.187 1.269 n/a 0.082
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.34 $2.61 n/a $0.27
Total Max Profit Per Share: $2.34 $2.61 n/a $0.27
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,861.94 $2,027.83 n/a $165.90
FD MCap / Silver Eq.: $24.26 $25.34 n/a $1.08
FD MCap / Per Metal
as % Spot Price:		 78.76% 74.20% n/a -4.56%

Reserves &
Resources		 07/09/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.03M
Total (Silver Eq. Oz.): 50.00M 50.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 24.38M 24.38M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $702.00M $783.66M n/a $81.66M
Total Maximum Profit: $702.00M $783.66M n/a $81.66M
Max Profit / Current MCap: 1.929 2.062 n/a 0.132
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.80 $4.25 n/a $0.44
Total Max Profit Per Share: $3.80 $4.25 n/a $0.44
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,145.81 $1,247.90 n/a $102.09
FD MCap / Silver Eq.: $14.93 $15.59 n/a $0.67
FD MCap / Per Metal
as % Spot Price:		 48.47% 45.66% n/a -2.80%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults