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

Evolution Mining Ltd

www: www.evolutionmining.com.au   email: admin.sydney@evolutionmining.com.au
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EVN AUD
OTCMKTS:CAHPF USD

Description

Evolution Mining Ltd are a gold focused major with four producing mines in Australia and Canada and one mine in development in Australia. Currently they produce roughly 700koz. of gold per year. They have approximately 30Moz. of gold in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~$4976.4M which is a rise of roughly 1% over the last twelve months. As of 05/08/2023 they have ~$1,500M debt and ~$164M cash. They have 1,835M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 05/08/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $4,936.99M $4,976.40M 05/08/2023 $39.41M
Total Assets: $1,800.00M $1,800.00M 05/08/2023 $0.00M
Total Liabilities: $500.00M $500.00M 05/08/2023 $0.00M
Current Assets: $300.00M $300.00M 05/08/2023 $0.00M
Current Liabilities: $140.00M $140.00M 05/08/2023 $0.00M
Total Debt: $1,500.00M $1,500.00M 05/08/2023 $0.00M
Cash: $164.00M $164.00M 05/08/2023 $0.00M
Enterprise Value: $6,272.99M $6,312.40M 01/12/2170 $39.41M
Cash Flow: $541.86M $715.33M never $173.47M
Cash Flow Multiple: 9.11 6.96 never -2.15
Net Debt to
Cash Flow Ratio:
2.47 1.87 never -0.60
Finance within 1 year: No No 05/08/2023 n/a
Misc 05/08/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,835,000,000 1,835,000,000 05/08/2023 0
Shares (FD): 1,855,000,000 1,855,000,000 05/08/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 1.1% 03/31/2024 1.1%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/08/2023 n/a
Production (Gold Eq Oz.): (guess) 
660,000
(guess) 
700,000
02/14/2024 40,000
Production (Silver Eq Oz.): (guess) 
52,226,312
(guess) 
58,835,223
02/14/2024 6,608,912
Initial CapEx (Outstanding): n/a n/a 05/08/2023 n/a
Funding Option: n/a n/a 05/08/2023 n/a
Documentation: none PRODUCER 03/31/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: Elite Quality
04/24/2023 0
Cash Flow Multiplier: 15 15 03/31/2024 0.00

Resource Data

GOLD 05/08/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 10.00M 10.00M 05/08/2023 0.00M
Measured & Indicated: 20.00M 20.00M 05/08/2023 0.00M
Inferred: 10.00M 10.00M 05/08/2023 0.00M
Reserves & Resources: 30.00M 30.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 9.00M 9.00M 05/08/2023 0.00M
Measured & Indicated: 16.20M 16.20M 05/08/2023 0.00M
Inferred: 4.50M 4.50M 05/08/2023 0.00M
Reserves & Resources: 20.70M 20.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
660,000oz.
(guess) 
700,000oz.
02/14/2024 40,000oz.
Cash Cost: $800 $850 02/14/2024 $50.00
Extra Operating Cost: $400 $500 02/14/2024 $100.00
G
R
A
D
E
Underground (Avg): 1.40 g/t 4.00 g/t 03/18/2024 2.60 g/t
Open Pit (Avg): n/a 1.00 g/t 03/18/2024 1.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/31/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 05/08/2023 0.00M
Annual Production: 800,000oz. 800,000oz. 05/08/2023 0oz.
Cash Cost: $900 $900 05/08/2023 $0
Extra Operating Cost: $500 $550 02/14/2024 $50
SILVER 05/08/2023
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 05/08/2023 0.00M
Measured & Indicated: n/a n/a 05/08/2023 0.00M
Inferred: n/a n/a 05/08/2023 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 05/08/2023 0.00M
Measured & Indicated: n/a n/a 05/08/2023 0.00M
Inferred: n/a n/a 05/08/2023 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 05/08/2023 $0.00
Extra Operating Cost: n/a n/a 05/08/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 05/08/2023 n/a
Open Pit (Avg): n/a n/a 05/08/2023 n/a
Recovery Rate: n/a n/a 05/08/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/08/2023 0.00M
Annual Production: n/a n/a 05/08/2023 n/a
Cash Cost: n/a n/a 05/08/2023 n/a
Extra Operating Cost: n/a n/a 05/08/2023 n/a

Property

Last Analysis Data  (05/08/2023)
Stage Name Owned Au Ag Cu Notes
Prod Cowal 100% show
9M oz.
Prod Mt Rawdon 100% n/a
Prod Mungari 100% n/a
Dev Ernest Henry 100% show
2.2M oz
Prod Red Lake 100% show
Large gold mine.

200,000 oz per year.
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Cowal 100% show
9M oz.
Prod Mt Rawdon 100% n/a
Prod Mungari 100% n/a
Dev Ernest Henry 100% show
2.2M oz
Prod Red Lake 100% show
Large gold mine.

200,000 oz per year.

Profitability (by resource)

Proven &
Probable
05/08/2023
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 49.20M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 9.00M 9.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 44.28M
Maximum Profit (Gold): $7,389.00M $9,197.10M n/a $1,808.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,389.00M $9,197.10M n/a $1,808.10M
Max Profit / Current MCap: 1.497 1.848 n/a 0.351
Max Profit Per Share (Gold): $3.98 $4.96 n/a $0.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.98 $4.96 n/a $0.97
Total Free Profit Per Share: $0.06 $0.78 n/a $0.71
FD MCap / Gold Eq.: $548.55 $552.93 n/a $4.38
FD MCap / Silver Eq.: $6.93 $6.58 n/a $-0.35
FD MCap / Per Metal
as % Spot Price:
27.14% 23.31% n/a -3.83%
Measured &
Indicated
05/08/2023
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.): 20.00M 20.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 98.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 16.20M 16.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 79.70M
Maximum Profit (Gold): $13,300.20M $16,554.78M n/a $3,254.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,300.20M $16,554.78M n/a $3,254.58M
Max Profit / Current MCap: 2.694 3.327 n/a 0.633
Max Profit Per Share (Gold): $7.17 $8.92 n/a $1.75
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.17 $8.92 n/a $1.75
Total Free Profit Per Share: $3.25 $4.74 n/a $1.49
FD MCap / Gold Eq.: $304.75 $307.19 n/a $2.43
FD MCap / Silver Eq.: $3.85 $3.65 n/a $-0.20
FD MCap / Per Metal
as % Spot Price:
15.08% 12.95% n/a -2.13%

Reserves &
Resources
05/08/2023
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.): 30.00M 30.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 147.59M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 20.70M 20.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 101.83M
Maximum Profit (Gold): $16,994.70M $21,153.33M n/a $4,158.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16,994.70M $21,153.33M n/a $4,158.63M
Max Profit / Current MCap: 3.442 4.251 n/a 0.808
Max Profit Per Share (Gold): $9.16 $11.40 n/a $2.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.16 $11.40 n/a $2.24
Total Free Profit Per Share: $5.24 $7.22 n/a $1.98
FD MCap / Gold Eq.: $238.50 $240.41 n/a $1.90
FD MCap / Silver Eq.: $3.01 $2.86 n/a $-0.15
FD MCap / Per Metal
as % Spot Price:
11.80% 10.14% n/a -1.67%

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.     ×