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: Small 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, small producer with one producing mine in China (PR). Currently they produce roughly 2.0Moz. of silver per year. They have approximately 70Moz. of silver in the reserves and resources category of which 35Moz. are in the measured and indicated category. They have a market capitalisation of ~$482.4M which is a fall of roughly 1% over the last two months. As of 07/19/2025 they have no debt and ~$48M cash. They have 186M 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 07/19/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $485.01M $482.40M 07/19/2025 $-2.61M
MCap (OS): $482.42M $479.83M 07/19/2025 $-2.59M
Total Assets: $305.00M $305.00M 07/19/2025 $0.00M
Total Liabilities: $34.00M $34.00M 07/19/2025 $0.00M
Current Assets: $57.00M $57.00M 07/19/2025 $0.00M
Current Liabilities: $28.00M $28.00M 07/19/2025 $0.00M
Total Debt: $0.00M $0.00M 07/19/2025 $0.00M
Cash: $48.00M $48.00M 07/19/2025 $0.00M
Debt (Net): $-48.00M $-48.00M $0.00M
Enterprise Value: $437.01M $434.40M 10/07/1983 $-2.61M
Cash Flow: $32.24M $39.04M never $6.80M
Cash Flow Multiple: 15.04 12.36 never -2.69
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/19/2025 n/a
Misc 07/19/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 186,000,000 186,000,000 07/19/2025 0
Shares (FD): 187,000,000 187,000,000 07/19/2025 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
Group: Producer Producer never n/a
Production ETA: n/a n/a 07/19/2025 n/a
Production (Gold Eq Oz.): (guess) 
22,800		 (guess) 
22,701		 07/19/2025 -99
Production (Silver Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 07/19/2025 0
Development Phase: none Producer (Single Mine) 07/19/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 07/06/2024 0
Cash Flow Multiple: 8 8 07/06/2024 0.00

Resource Data

GOLD 07/19/2025
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 07/19/2025 0.00M
Measured & Indicated: n/a n/a 07/19/2025 0.00M
Inferred: n/a n/a 07/19/2025 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 07/19/2025 0.00M
Measured & Indicated: n/a n/a 07/19/2025 0.00M
Inferred: n/a n/a 07/19/2025 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 07/19/2025 $0.00
Extra Operating Cost: n/a n/a 07/19/2025 $0.00
Total: n/a n/a 07/19/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): $21,272.07 $21,250.27 $-21.80
EV / Production (AuEq): $19,166.84 $19,135.84 $-31.00
G
R
A
D
E		 Underground (Avg): n/a n/a 07/19/2025 n/a
Open Pit (Avg): n/a n/a never n/a
Recovery Rate: n/a n/a 07/19/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/19/2025 0.00M
Annual Production: n/a n/a 07/19/2025 n/a
Cash Cost: n/a n/a 07/19/2025 n/a
Extra Operating Cost: n/a n/a 07/19/2025 n/a
SILVER 07/19/2025
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 07/19/2025 0.00M
Measured & Indicated: 35.00M 35.00M 07/19/2025 0.00M
Inferred: 35.00M 35.00M 07/19/2025 0.00M
Reserves & Resources: 70.00M 70.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/19/2025 0.00M
Measured & Indicated: 21.00M 21.00M 07/19/2025 0.00M
Inferred: 13.13M 13.13M 07/19/2025 0.00M
Reserves & Resources: 34.13M 34.13M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,000,000oz.		 (guess) 
2,000,000oz.		 07/19/2025 0oz.
Cash Cost: $10.00 $10.00 07/19/2025 $0.00
Extra Operating Cost: $12.00 $12.00 07/19/2025 $0.00
Total: $22.00 $22.00 07/19/2025 $0.00
Margin (Free Cash Flow): $16.12 (42.29%) $19.52 (47.01%) $3.40
MCap / Production (AgEq): $242.51 $241.20 $-1.30
EV / Production (AgEq): $218.51 $217.20 $-1.30
G
R
A
D
E		 Underground (Avg): n/a n/a 07/19/2025 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% 07/19/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 45.00M 45.00M 07/19/2025 0.00M
Annual Production: 3,000,000oz. 3,000,000oz. 07/19/2025 0oz.
Cash Cost: $10.00 $10.00 07/19/2025 $0.00
Extra Operating Cost: $12.00 $12.00 07/19/2025 $0.00

Property

Last Analysis Data  (07/19/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Caijiaying
100 show
100M tons

3.8% ZN
27 gpt AG (88M oz)
.5 gpt AU (1.6M oz)

Size: 500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Caijiaying
100 show
100M tons

3.8% ZN
27 gpt AG (88M oz)
.5 gpt AU (1.6M oz)

Size: 500 ha

Profitability (by resource)

Proven &
Probable		 07/19/2025
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%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 07/19/2025
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 0.00M
Total (Silver Eq. Oz.): 35.00M 35.00M 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.: 21.00M 21.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $338.52M $409.92M n/a $71.40M
Total Maximum Profit: $338.52M $409.92M n/a $71.40M
Max Profit / Current MCap: 0.698 0.850 n/a 0.152
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.81 $2.19 n/a $0.38
Total Max Profit Per Share: $1.81 $2.19 n/a $0.38
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,025.91 $2,023.84 n/a $-2.08
FD MCap / Silver Eq.: $23.10 $22.97 n/a $-0.12
FD MCap / Per Metal
as % Spot Price:		 60.59% 55.33% n/a -5.26%
EV / Gold Eq.: $1,825.41 $1,822.46 n/a $-2.95
EV / Silver Eq.: $20.81 $20.69 n/a $-0.12
EV / Per Metal
as % Spot Price:		 54.59% 49.82% n/a -4.77%

Reserves &
Resources		 07/19/2025
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 0.00M
Total (Silver Eq. Oz.): 70.00M 70.00M 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.: 34.13M 34.13M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $550.10M $666.12M n/a $116.03M
Total Maximum Profit: $550.10M $666.12M n/a $116.03M
Max Profit / Current MCap: 1.134 1.381 n/a 0.247
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.94 $3.56 n/a $0.62
Total Max Profit Per Share: $2.94 $3.56 n/a $0.62
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,246.71 $1,245.44 n/a $-1.28
FD MCap / Silver Eq.: $14.21 $14.14 n/a $-0.08
FD MCap / Per Metal
as % Spot Price:		 37.28% 34.05% n/a -3.24%
EV / Gold Eq.: $1,123.33 $1,121.51 n/a $-1.82
EV / Silver Eq.: $12.81 $12.73 n/a $-0.08
EV / Per Metal
as % Spot Price:		 33.59% 30.66% n/a -2.93%

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.     ×