Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Medusa Mining Ltd.

www: www.medusamining.com.au   email: admin@medusamining.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:MML AUD
OTCMKTS:MDSMF USD

Description

Medusa Mining Ltd. are a gold focused mid-tier producer with one producing mine in Philippines and exploration properties. Currently they produce roughly 100koz. of gold per year. They have approximately 1Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$124.33M which is a rise of roughly 9% over the last three months. As of 07/25/2020 they have ~$5M debt and ~$32M cash. They have 208M 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 07/25/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $113.85M $124.33M 07/25/2020 $10.47M
Total Assets: $173.00M $173.00M 07/25/2020 $0.00M
Total Liabilities: $26.00M $26.00M 07/25/2020 $0.00M
Current Assets: $44.00M $44.00M 07/25/2020 $0.00M
Current Liabilities: $19.00M $19.00M 07/25/2020 $0.00M
Total Debt: $5.00M $5.00M 07/25/2020 $0.00M
Cash: $32.00M $32.00M 07/25/2020 $0.00M
Enterprise Value: $86.85M $97.33M 01/31/1973 $10.47M
Cash Flow: $42.07M $42.11M never $0.04M
Cash Flow Multiple: 2.71 2.95 never 0.25
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 07/25/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/25/2020 0.00%
Misc 07/25/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 207,794,000 207,794,000 07/25/2020 0
Shares (FD): 210,000,000 210,000,000 07/25/2020 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 07/25/2020 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
07/25/2020 0
Production (Silver Eq Oz.): (guess) 
8,370,762
(guess) 
7,739,113
07/25/2020 -631,649
Initial CapEx (Outstanding): n/a n/a 07/25/2020 n/a
Funding Option: n/a n/a 07/25/2020 n/a
Documentation: none PRODUCER 10/06/2020 n/a
Value Adjustment: -30% 100% never 130%

Resource Data

GOLD 07/25/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.35M 0.35M 07/25/2020 0.00M
Measured & Indicated: 0.80M 0.80M 07/25/2020 0.00M
Inferred: 0.20M 0.20M 07/25/2020 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.32M 0.32M 07/25/2020 0.00M
Measured & Indicated: 0.64M 0.64M 07/25/2020 0.00M
Inferred: 0.09M 0.09M 07/25/2020 0.00M
Reserves & Resources: 0.73M 0.73M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
07/25/2020 0oz.
Cash Cost: $650 $650 07/25/2020 $0.00
Extra Operating Cost: $650 $650 07/25/2020 $0.00
Average Grade: 6.00 g/t 6.00 g/t 07/25/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/06/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 0.80M 0.80M 07/25/2020 0.00M
Annual Production: 80,000oz. 80,000oz. 07/25/2020 0oz.
Cash Cost: $700 $700 07/25/2020 $0
Extra Operating Cost: $600 $600 07/25/2020 $0
SILVER 07/25/2020
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 07/25/2020 0.00M
Measured & Indicated: n/a n/a 07/25/2020 0.00M
Inferred: n/a n/a 07/25/2020 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 07/25/2020 0.00M
Measured & Indicated: n/a n/a 07/25/2020 0.00M
Inferred: n/a n/a 07/25/2020 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 07/25/2020 $0.00
Extra Operating Cost: n/a n/a 07/25/2020 $0.00
Average Grade: n/a n/a 07/25/2020 n/a
Recovery Rate: n/a n/a 07/25/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/25/2020 0.00M
Annual Production: n/a n/a 07/25/2020 n/a
Cash Cost: n/a n/a 07/25/2020 n/a
Extra Operating Cost: n/a n/a 07/25/2020 n/a

Property

Last Analysis Data  (07/25/2020)
Stage Location Name Owned Type Au Ag Cu Notes
Production Philippines Co-O 100% n/a show
100,000 oz of production at low cash costs.
Exploration Philippines Anoling 100% n/a n/a
Exploration Philippines Bananghilig 100% n/a n/a
Exploration Philippines Barobo Corridor 100% n/a n/a
Exploration Philippines Co-O copper 100% n/a n/a
Exploration Philippines Gamuton 100% n/a n/a
Exploration Philippines Kamarangan 100% n/a n/a
Exploration Philippines Lasang 100% n/a n/a
Exploration Surigao Del Sur Province, Philippines Lingig 100% n/a n/a
Exploration Philippines Saugon 50% n/a n/a
Exploration Philippines Saugon copper 100% n/a n/a
Exploration Philippines Trento 100% n/a n/a
Exploration Philippines Usa 100% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Philippines Co-O 100% n/a show
100,000 oz of production at low cash costs.
Exploration Philippines Anoling 100% n/a n/a
Exploration Philippines Bananghilig 100% n/a n/a
Exploration Philippines Barobo Corridor 100% n/a n/a
Exploration Philippines Co-O copper 100% n/a n/a
Exploration Philippines Gamuton 100% n/a n/a
Exploration Philippines Kamarangan 100% n/a n/a
Exploration Philippines Lasang 100% n/a n/a
Exploration Surigao Del Sur Province, Philippines Lingig 100% n/a n/a
Exploration Philippines Saugon 50% n/a n/a
Exploration Philippines Saugon copper 100% n/a n/a
Exploration Philippines Trento 100% n/a n/a
Exploration Philippines Usa 100% n/a n/a

Profitability (by resource)

Proven &
Probable
07/25/2020
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.): 0.35M 0.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.21M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.32M 0.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.99M
Maximum Profit (Gold): $92.76M $265.26M n/a $172.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $92.76M $265.26M n/a $172.50M
Max Profit / Current MCap: 0.815 2.134 n/a 1.319
Max Profit Per Share (Gold): $0.44 $1.26 n/a $0.82
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.44 $1.26 n/a $0.82
Total Free Profit Per Share: $0.00 $0.43 n/a $0.43
FD Mkt. Cap / Gold Eq.: $361.44 $394.69 n/a $33.25
FD Mkt. Cap / Silver Eq.: $4.32 $5.10 n/a $0.78
FD Mkt. Cap / Per Metal
as % Spot Price:
19.01% 20.76% n/a 1.74%
Measured &
Indicated
07/25/2020
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -5.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.64M 0.64M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.04M
Maximum Profit (Gold): $188.18M $538.10M n/a $349.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $188.18M $538.10M n/a $349.92M
Max Profit / Current MCap: 1.653 4.328 n/a 2.675
Max Profit Per Share (Gold): $0.90 $2.56 n/a $1.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.90 $2.56 n/a $1.67
Total Free Profit Per Share: $0.13 $1.73 n/a $1.60
FD Mkt. Cap / Gold Eq.: $178.17 $194.56 n/a $16.39
FD Mkt. Cap / Silver Eq.: $2.13 $2.51 n/a $0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
9.37% 10.23% n/a 0.86%

Reserves &
Resources
07/25/2020
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -6.32M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.73M 0.73M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.60M
Maximum Profit (Gold): $214.68M $613.89M n/a $399.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $214.68M $613.89M n/a $399.21M
Max Profit / Current MCap: 1.886 4.938 n/a 3.052
Max Profit Per Share (Gold): $1.02 $2.92 n/a $1.90
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.02 $2.92 n/a $1.90
Total Free Profit Per Share: $0.26 $2.09 n/a $1.84
FD Mkt. Cap / Gold Eq.: $156.18 $170.54 n/a $14.37
FD Mkt. Cap / Silver Eq.: $1.87 $2.20 n/a $0.34
FD Mkt. Cap / Per Metal
as % Spot Price:
8.22% 8.97% n/a 0.75%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.