Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:MDSMF
USD
ASX:MML
AUD
Description
Medusa Mining Ltd are a gold focused mid-tier producer with one producing mine in Philippines and exploration properties. Currently they produce roughly 95koz. 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 ~$121.68M which is a fall of roughly 15% over the last ten months. As of 07/27/2021 they have no debt and ~$72M cash. They have 239M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
07/27/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$143.43M
$121.68M
07/27/2021
$-21.74M
Total Assets:
$222.00M
$222.00M
07/27/2021
$0.00M
Total Liabilities:
$28.00M
$28.00M
07/27/2021
$0.00M
Current Assets:
$100.00M
$100.00M
07/27/2021
$0.00M
Current Liabilities:
$21.00M
$21.00M
07/27/2021
$0.00M
Total Debt:
$0.00M
$0.00M
07/27/2021
$0.00M
Cash:
$72.00M
$72.00M
07/27/2021
$0.00M
Enterprise Value:
$71.43M
$49.68M
07/29/1971
$-21.74M
Cash Flow:
$23.18M
$24.70M
never
$1.52M
Cash Flow Multiple:
6.19
4.93
never
-1.26
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
07/27/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/27/2021
0.00%
Misc
07/27/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
239,000,000
239,000,000
07/27/2021
0
Shares (FD):
245,000,000
245,000,000
07/27/2021
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
07/27/2021
n/a
Production (Gold Eq Oz.):
(guess) 95,000
(guess) 95,000
07/27/2021
0
Production (Silver Eq Oz.) :
(guess) 6,925,719
(guess) 7,973,871
07/27/2021
1,048,151
Initial CapEx (Outstanding):
n/a
n/a
07/27/2021
n/a
Funding Option:
n/a
n/a
07/27/2021
n/a
Documentation:
none
PRODUCER
07/27/2021
n/a
Value Adjustment:
100%
100%
never
0%
Resource Data
GOLD
07/27/2021 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
07/27/2021
0.00M
Measured & Indicated:
0.80M
0.80M
07/27/2021
0.00M
Inferred:
0.20M
0.20M
07/27/2021
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
07/27/2021
0.00M
Measured & Indicated:
0.64M
0.64M
07/27/2021
0.00M
Inferred:
0.09M
0.09M
07/27/2021
0.00M
Reserves & Resources:
0.73M
0.73M
never
0.00M
C U R R E N T
Annual Production:
(guess) 95,000oz.
(guess) 95,000oz.
07/27/2021
0oz.
Cash Cost:
$850
$850
07/27/2021
$0.00
Extra Operating Cost:
$600
$600
07/27/2021
$0.00
Average Grade:
6.00 g/t
6.00 g/t
07/27/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
07/27/2021
0.00%
F U T U R E
Proven & Probable:
0.80M
0.80M
07/27/2021
0.00M
Annual Production:
80,000oz.
80,000oz.
07/27/2021
0oz.
Cash Cost:
$850
$850
07/27/2021
$0
Extra Operating Cost:
$600
$600
07/27/2021
$0
SILVER
07/27/2021 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
07/27/2021
0.00M
Measured & Indicated:
n/a
n/a
07/27/2021
0.00M
Inferred:
n/a
n/a
07/27/2021
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
07/27/2021
0.00M
Measured & Indicated:
n/a
n/a
07/27/2021
0.00M
Inferred:
n/a
n/a
07/27/2021
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
07/27/2021
$0.00
Extra Operating Cost:
n/a
n/a
07/27/2021
$0.00
Average Grade:
n/a
n/a
07/27/2021
n/a
Recovery Rate:
n/a
n/a
07/27/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/27/2021
0.00M
Annual Production:
n/a
n/a
07/27/2021
n/a
Cash Cost:
n/a
n/a
07/27/2021
n/a
Extra Operating Cost:
n/a
n/a
07/27/2021
n/a
Property
Last Analysis Data (07/27/2021)
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
07/27/2021 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
3.86M
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
3.48M
Maximum Profit (Gold):
$153.69M
$163.79M
n/a
$10.10M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$153.69M
$163.79M
n/a
$10.10M
Max Profit / Current MCap:
1.072
1.346
n/a
0.274
Max Profit Per Share (Gold):
$0.63
$0.67
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.63
$0.67
n/a
$0.04
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$455.32
$386.30
n/a
$-69.02
FD Mkt. Cap / Silver Eq.:
$6.25
$4.60
n/a
$-1.64
FD Mkt. Cap / Per Metal as % Spot Price:
25.32%
21.21%
n/a
-4.11%
Measured & Indicated
07/27/2021 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
8.83M
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
7.05M
Maximum Profit (Gold):
$311.77M
$332.25M
n/a
$20.49M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$311.77M
$332.25M
n/a
$20.49M
Max Profit / Current MCap:
2.174
2.730
n/a
0.557
Max Profit Per Share (Gold):
$1.27
$1.36
n/a
$0.08
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.27
$1.36
n/a
$0.08
Total Free Profit Per Share:
$0.48
$0.65
n/a
$0.17
FD Mkt. Cap / Gold Eq.:
$224.45
$190.43
n/a
$-34.02
FD Mkt. Cap / Silver Eq.:
$3.08
$2.27
n/a
$-0.81
FD Mkt. Cap / Per Metal as % Spot Price:
12.48%
10.46%
n/a
-2.02%
Reserves & Resources
07/27/2021 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
11.03M
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
8.04M
Maximum Profit (Gold):
$355.68M
$379.05M
n/a
$23.37M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$355.68M
$379.05M
n/a
$23.37M
Max Profit / Current MCap:
2.480
3.115
n/a
0.635
Max Profit Per Share (Gold):
$1.45
$1.55
n/a
$0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.45
$1.55
n/a
$0.10
Total Free Profit Per Share:
$0.66
$0.84
n/a
$0.18
FD Mkt. Cap / Gold Eq.:
$196.74
$166.92
n/a
$-29.82
FD Mkt. Cap / Silver Eq.:
$2.70
$1.99
n/a
$-0.71
FD Mkt. Cap / Per Metal as % Spot Price:
10.94%
9.16%
n/a
-1.77%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/27/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/17/2022
Spot Gold:
$1,798.50
$1,821.40
05/17/2022
$22.90
Spot Silver:
$24.67
$21.70
05/17/2022
$-2.97
Gold:Silver Ratio:
72.90
83.94
05/17/2022
11.03
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: