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

Silver Lake Resources Ltd..

www: www.silverlakeresources.com.au   email: info@silverlakeresources.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:SLR AUD
OTCMKTS:SVLKF USD

Description

Silver Lake Resources Ltd.. are a gold focused mid-tier producer with three producing mines in Australia, five mines in development in Australia and Canada and exploration properties. Currently they produce roughly 250koz. of gold per year. They have approximately 7Moz. of gold in the reserves and resources category of which 4.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$655.57M which is a fall of roughly 37% over the last twelve months. As of 06/09/2022 they have no debt and ~A$219.04M cash. They have 930M 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 06/09/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,042.61M $655.57M 06/09/2022
Total Assets: $357.02M $330.88M 06/09/2022
Total Liabilities: $42.84M $39.71M 06/09/2022
Current Assets: $236.35M $219.04M 06/09/2022
Current Liabilities: $28.56M $26.47M 06/09/2022
Total Debt: $0.00M $0.00M 06/09/2022
Cash: $236.35M $219.04M 06/09/2022
Enterprise Value: $806.26M $436.53M 11/01/1983
Cash Flow: $124.18M $123.05M never
Cash Flow Multiple: 8.40 5.33 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/09/2022
Misc 06/09/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 930,000,000 930,000,000 06/09/2022
Shares (FD): 939,000,000 939,000,000 06/09/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 06/09/2022
Production (Gold Eq Oz.): (guess) 
250,000		 (guess) 
250,000		 06/09/2022
Production (Silver Eq Oz.): (guess) 
21,334,335		 (guess) 
20,714,590		 06/09/2022
Initial CapEx (Outstanding): n/a n/a 06/09/2022
Funding Option: n/a n/a 06/09/2022
Documentation: none PRODUCER 04/17/2023
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 5 8 04/17/2023

Resource Data

GOLD 06/09/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 06/09/2022
Measured & Indicated: 4.50M 4.50M 06/09/2022
Inferred: 2.50M 2.50M 06/09/2022
Reserves & Resources: 7.00M 7.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.80M 1.80M 06/09/2022
Measured & Indicated: 3.60M 3.60M 06/09/2022
Inferred: 1.13M 1.13M 06/09/2022
Reserves & Resources: 4.73M 4.73M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
250,000oz.		 (guess) 
250,000oz.		 06/09/2022
Cash Cost: $850 $950 07/29/2022
Extra Operating Cost: $500 $500 06/09/2022
Average Grade: 2.50 g/t 2.50 g/t 06/09/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/17/2023
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 06/09/2022
Annual Production: 300,000oz. 300,000oz. 06/09/2022
Cash Cost: $850 $1,000 04/17/2023
Extra Operating Cost: $500 $500 06/09/2022
SILVER 06/09/2022
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 06/09/2022
Measured & Indicated: n/a n/a 06/09/2022
Inferred: n/a n/a 06/09/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/09/2022
Measured & Indicated: n/a n/a 06/09/2022
Inferred: n/a n/a 06/09/2022
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 06/09/2022
Extra Operating Cost: n/a n/a 06/09/2022
Average Grade: n/a n/a 06/09/2022
Recovery Rate: n/a n/a 06/09/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/09/2022
Annual Production: n/a n/a 06/09/2022
Cash Cost: n/a n/a 06/09/2022
Extra Operating Cost: n/a n/a 06/09/2022

Property

Last Analysis Data  (06/09/2022)
Stage Name Owned Au Ag Cu Notes
Prod Andy Well 100% show
600,000 oz high grade deposit.

Producing 90,000 oz.
Prod Mount Monger 100% show
3.2 million oz deposit

135,000 oz of production

$1050 all-in costs.

2 mills
Prod Randalls 100% n/a
Dev Aldiss 100% n/a
Dev Deflector 100% show
600,000 oz high grade deposit.

Production in 2016.

70,000 oz.

$550 per cash costs.
Dev Kundip and Trilogy 0% n/a
Dev Murchison 100% show
1.9 million oz deposit.

65,000 oz production

$1400 all-in costs.
Exp Copper Lakes 100% n/a
Exp Cowarna JV 90% n/a
Exp Erayinia 0% n/a
Exp Gnaweeda 100% show
250,000 oz open pit resource.
Exp Great Southern 100% show
1 million oz property.
Exp Hollandaire 100% n/a
Exp Latitude Hill JV 100% n/a
Exp Newcrest JV 85% n/a
Exp Queen Lapage 0% n/a
Exp Rothsay 100% show
450,000 oz at 7 gpt

DFS completed.

Need permitting and financing.
Exp Scott Bishop JV 90% n/a
Exp Troy JV 50% n/a
Dev Sugar Zone 100% show
1.5 million oz high-grade open pit (8 gpt).

Production in 2023?

7 zones to explore.

Acquired from Harte Gold.
Exp Stoughton-Abitibi 100% show
Early exploration.
Total Land Package Size (ha): 37,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Andy Well 100% show
600,000 oz high grade deposit.

Producing 90,000 oz.
Prod Mount Monger 100% show
3.2 million oz deposit

135,000 oz of production

$1050 all-in costs.

2 mills
Prod Randalls 100% n/a
Dev Aldiss 100% n/a
Dev Deflector 100% show
600,000 oz high grade deposit.

Production in 2016.

70,000 oz.

$550 per cash costs.
Dev Kundip and Trilogy 0% n/a
Dev Murchison 100% show
1.9 million oz deposit.

65,000 oz production

$1400 all-in costs.
Exp Copper Lakes 100% n/a
Exp Cowarna JV 90% n/a
Exp Erayinia 0% n/a
Exp Gnaweeda 100% show
250,000 oz open pit resource.
Exp Great Southern 100% show
1 million oz property.
Exp Hollandaire 100% n/a
Exp Latitude Hill JV 100% n/a
Exp Newcrest JV 85% n/a
Exp Queen Lapage 0% n/a
Exp Rothsay 100% show
450,000 oz at 7 gpt

DFS completed.

Need permitting and financing.
Exp Scott Bishop JV 90% n/a
Exp Troy JV 50% n/a
Dev Sugar Zone 100% show
1.5 million oz high-grade open pit (8 gpt).

Production in 2023?

7 zones to explore.

Acquired from Harte Gold.
Exp Stoughton-Abitibi 100% show
Early exploration.
Total Land Package Size (ha): 37,000  

Profitability (by resource)

Proven &
Probable		 06/09/2022
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.: 1.80M 1.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $894.06M $885.96M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $894.06M $885.96M n/a
Max Profit / Current MCap: 0.858 1.351 n/a
Max Profit Per Share (Gold): $0.95 $0.94 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.95 $0.94 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $579.23 $364.21 n/a
FD MCap / Silver Eq.: $6.79 $4.40 n/a
FD MCap / Per Metal
as % Spot Price:		 31.37% 18.75% n/a
Measured &
Indicated		 06/09/2022
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.): 4.50M 4.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.60M 3.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,788.12M $1,771.92M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,788.12M $1,771.92M n/a
Max Profit / Current MCap: 1.715 2.703 n/a
Max Profit Per Share (Gold): $1.90 $1.89 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.90 $1.89 n/a
Total Free Profit Per Share: $0.35 $0.83 n/a
FD MCap / Gold Eq.: $289.61 $182.10 n/a
FD MCap / Silver Eq.: $3.39 $2.20 n/a
FD MCap / Per Metal
as % Spot Price:		 15.68% 9.38% n/a

Reserves &
Resources		 06/09/2022
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.): 7.00M 7.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.73M 4.73M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,346.91M $2,325.65M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,346.91M $2,325.65M n/a
Max Profit / Current MCap: 2.251 3.548 n/a
Max Profit Per Share (Gold): $2.50 $2.48 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.50 $2.48 n/a
Total Free Profit Per Share: $0.94 $1.42 n/a
FD MCap / Gold Eq.: $220.66 $138.75 n/a
FD MCap / Silver Eq.: $2.59 $1.67 n/a
FD MCap / Per Metal
as % Spot Price:		 11.95% 7.14% 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.     ×