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
Calculated using the site's default values.  Re-calculate using:

Click for
TradingView
chart

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 750koz. of gold per year. They have approximately 33Moz. of gold in the reserves and resources category of which 23Moz. are in the measured and indicated category. They have a market capitalisation of ~$9810.36M which is a rise of roughly 89% over the last twelve months. As of 05/17/2024 they have ~$1,250M debt and ~$143M cash. They have 1,986M shares outstanding and trade on

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

General Details

Financial 05/17/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $5,177.81M $9,810.36M 05/17/2024
Total Assets: $1,800.00M $1,800.00M 05/17/2024
Total Liabilities: $500.00M $500.00M 05/17/2024
Current Assets: $300.00M $300.00M 05/17/2024
Current Liabilities: $140.00M $140.00M 05/17/2024
Total Debt: $1,250.00M $1,250.00M 05/17/2024
Cash: $143.00M $143.00M 05/17/2024
Enterprise Value: $6,284.81M $10,917.36M 12/17/2315
Cash Flow: $774.00M $1,341.68M never
Cash Flow Multiple: 6.69 7.31 never
Net Debt to
Cash Flow Ratio:		 1.43 0.83 never
Finance within 1 year: No No 05/17/2024
Misc 05/17/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,985,877,758 1,985,877,758 05/17/2024
Shares (FD): 2,005,000,000 2,005,000,000 05/17/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 1.1% 04/16/2025
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 05/17/2024
Production (Gold Eq Oz.): (guess) 
750,000		 (guess) 
750,000		 02/13/2025
Production (Silver Eq Oz.): (guess) 
60,313,977		 (guess) 
74,812,904		 02/13/2025
Initial CapEx (Outstanding): n/a n/a 05/17/2024
Funding Option: n/a n/a 05/17/2024
Documentation: none PRODUCER 04/16/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 15 20 04/16/2025

Resource Data

GOLD 05/17/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 11.00M 11.00M 05/17/2024
Measured & Indicated: 23.00M 23.00M 05/17/2024
Inferred: 10.00M 10.00M 05/17/2024
Reserves & Resources: 33.00M 33.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 9.90M 9.90M 05/17/2024
Measured & Indicated: 18.54M 18.54M 05/17/2024
Inferred: 4.50M 4.50M 05/17/2024
Reserves & Resources: 23.04M 23.04M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
750,000oz.		 (guess) 
750,000oz.		 02/13/2025
Cash Cost: $850 $850 05/17/2024
Extra Operating Cost: $500 $600 04/16/2025
Total: $1,350 $1,450 04/16/2025
Margin (Free Cash Flow): $1,032 (43%) $1,789 (55%)
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 05/17/2024
Open Pit (Avg): n/a 1.00 g/t 03/18/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/16/2025
F
U
T
U
R
E		 Proven & Probable: 23.00M 23.00M 05/17/2024
Annual Production: 900,000oz. 850,000oz. 02/13/2025
Cash Cost: $950 $950 05/17/2024
Extra Operating Cost: $550 $600 02/13/2025
SILVER 05/17/2024
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 05/17/2024
Measured & Indicated: n/a n/a 05/17/2024
Inferred: n/a n/a 05/17/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/17/2024
Measured & Indicated: n/a n/a 05/17/2024
Inferred: n/a n/a 05/17/2024
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 05/17/2024
Extra Operating Cost: n/a n/a 05/17/2024
Total: n/a n/a 05/17/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/17/2024
Open Pit (Avg): n/a n/a 05/08/2023
Recovery Rate: n/a n/a 05/17/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/17/2024
Annual Production: n/a n/a 05/17/2024
Cash Cost: n/a n/a 05/17/2024
Extra Operating Cost: n/a n/a 05/17/2024

Property

Last Analysis Data  (05/17/2024)
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		 05/17/2024
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.): 11.00M 11.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.90M 9.90M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10,216.80M $17,710.11M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,216.80M $17,710.11M n/a
Max Profit / Current MCap: 1.973 1.805 n/a
Max Profit Per Share (Gold): $5.10 $8.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.10 $8.83 n/a
Total Free Profit Per Share: $1.23 $1.17 n/a
FD MCap / Gold Eq.: $523.01 $990.95 n/a
FD MCap / Silver Eq.: $6.50 $9.93 n/a
FD MCap / Per Metal
as % Spot Price:		 21.96% 30.60% n/a
Measured &
Indicated		 05/17/2024
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.): 23.00M 23.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 18.54M 18.54M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $19,133.28M $33,166.21M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $19,133.28M $33,166.21M n/a
Max Profit / Current MCap: 3.695 3.381 n/a
Max Profit Per Share (Gold): $9.54 $16.54 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.54 $16.54 n/a
Total Free Profit Per Share: $5.67 $8.88 n/a
FD MCap / Gold Eq.: $279.28 $529.15 n/a
FD MCap / Silver Eq.: $3.47 $5.30 n/a
FD MCap / Per Metal
as % Spot Price:		 11.72% 16.34% n/a

Reserves &
Resources		 05/17/2024
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.): 33.00M 33.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 23.04M 23.04M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $23,777.28M $41,216.26M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $23,777.28M $41,216.26M n/a
Max Profit / Current MCap: 4.592 4.201 n/a
Max Profit Per Share (Gold): $11.86 $20.56 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $11.86 $20.56 n/a
Total Free Profit Per Share: $7.99 $12.90 n/a
FD MCap / Gold Eq.: $224.73 $425.80 n/a
FD MCap / Silver Eq.: $2.79 $4.27 n/a
FD MCap / Per Metal
as % Spot Price:		 9.43% 13.15% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults