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

Future Metals NL

www: future-metals.com.au   email: patrick@future-metals.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:FME AUD
LON:FME GBX

Description

Future Metals NL are a gold focused junior, late stage developer with one exploration property in Australia. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~A$8.62M which is a rise of roughly 10% over the last five months. As of 01/24/2025 they have no debt and ~A$1.11M cash. They have 575M shares outstanding and trade on

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

General Details

Financial 01/24/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $7.85M $8.62M 01/24/2025
Total Assets: $12.00M $12.35M 01/24/2025
Total Liabilities: $0.25M $0.26M 01/24/2025
Current Assets: $1.07M $1.11M 01/24/2025
Current Liabilities: $0.25M $0.26M 01/24/2025
Total Debt: $0.00M $0.00M 01/24/2025
Cash: $1.07M $1.11M 01/24/2025
Enterprise Value: $6.78M $7.52M 03/28/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/24/2025
Misc 01/24/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 575,040,495 575,040,495 01/24/2025
Shares (FD): 829,000,000 829,000,000 01/24/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2028 01/24/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/24/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/24/2025
Initial CapEx (Outstanding): $165.00M
2100.85% of MCap		 $165.00M
1913.25% of MCap 		01/24/2025
Funding Option: n/a n/a 01/24/2025
Documentation: none PEA 01/24/2025
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 01/24/2025
Cash Flow Multiplier: 3 3 01/24/2025

Resource Data

GOLD 01/24/2025
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 01/24/2025
Measured & Indicated: 2.00M 2.00M 01/24/2025
Inferred: 1.00M 1.00M 01/24/2025
Reserves & Resources: 3.00M 3.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/24/2025
Measured & Indicated: 1.36M 1.36M 01/24/2025
Inferred: 0.43M 0.43M 01/24/2025
Reserves & Resources: 1.79M 1.79M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/24/2025
Extra Operating Cost: n/a n/a 01/24/2025
Total: $2,000 $2,000 01/24/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 01/24/2025
Open Pit (Avg): n/a 2.00 g/t 01/24/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/24/2025
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 01/24/2025
Annual Production: 70,000oz. 70,000oz. 01/24/2025
Cash Cost: $1,300 $1,300 01/24/2025
Extra Operating Cost: $700 $700 01/24/2025
SILVER 01/24/2025
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 01/24/2025
Measured & Indicated: n/a n/a 01/24/2025
Inferred: n/a n/a 01/24/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/24/2025
Measured & Indicated: n/a n/a 01/24/2025
Inferred: n/a n/a 01/24/2025
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 01/24/2025
Extra Operating Cost: n/a n/a 01/24/2025
Total: n/a n/a 01/24/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/24/2025
Open Pit (Avg): n/a n/a never
Recovery Rate: n/a n/a 01/24/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/24/2025
Annual Production: n/a n/a 01/24/2025
Cash Cost: n/a n/a 01/24/2025
Extra Operating Cost: n/a n/a 01/24/2025

Property

Last Analysis Data  (01/24/2025)
Stage Name Owned Au Ag Cu Notes
Exp Panton 100% show
4.5M oz PGE
2M oz high grade section at 5.5 gpt.
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Panton 100% show
4.5M oz PGE
2M oz high grade section at 5.5 gpt.

Profitability (by resource)

Proven &
Probable		 01/24/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 01/24/2025
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.36M 1.36M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,046.25M $1,889.60M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,046.25M $1,889.60M n/a
Max Profit / Current MCap: 133.213 219.107 n/a
Max Profit Per Share (Gold): $1.26 $2.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.26 $2.28 n/a
Total Free Profit Per Share: $1.25 $2.26 n/a
FD MCap / Gold Eq.: $5.77 $6.34 n/a
FD MCap / Silver Eq.: $0.06 $0.07 n/a
FD MCap / Per Metal
as % Spot Price:		 0.21% 0.19% n/a

Reserves &
Resources		 01/24/2025
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.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.79M 1.79M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,373.20M $2,480.10M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,373.20M $2,480.10M n/a
Max Profit / Current MCap: 174.842 287.578 n/a
Max Profit Per Share (Gold): $1.66 $2.99 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.66 $2.99 n/a
Total Free Profit Per Share: $1.64 $2.98 n/a
FD MCap / Gold Eq.: $4.40 $4.83 n/a
FD MCap / Silver Eq.: $0.05 $0.05 n/a
FD MCap / Per Metal
as % Spot Price:		 0.16% 0.14% n/a

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.     ×