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

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

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, four mines in development in Australia and exploration properties. Currently they produce roughly 250koz. of gold per year. They have approximately 5.5Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$599.5M which is a rise of roughly 26% over the last five months. As of 06/04/2019 they have ~A$16M debt and ~A$85.01M cash. They have 818M 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 06/04/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $475.34M $599.50M 06/04/2019 $124.16M
Total Assets: $209.52M $205.66M 06/04/2019 $-3.86M
Total Liabilities: $55.87M $54.84M 06/04/2019 $-1.03M
Current Assets: $90.79M $89.12M 06/04/2019 $-1.67M
Current Liabilities: $34.92M $34.28M 06/04/2019 $-0.64M
Total Debt: $16.76M $16.45M 06/04/2019 $-0.31M
Cash: $86.60M $85.01M 06/04/2019 $-1.59M
Enterprise Value: $405.50M $530.94M 10/28/1986 $125.44M
Cash Flow: $21.96M $44.73M never $22.77M
Cash Flow Multiple: 21.64 13.40 never -8.24
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 06/04/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/04/2019 0.00%
Misc 06/04/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 818,000,000 818,000,000 06/04/2019 0
Shares (FD): 825,000,000 825,000,000 06/04/2019 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 06/04/2019 n/a
Production (Gold Eq Oz.): (guess) 
250,000
(guess) 
250,000
06/04/2019 0
Production (Silver Eq Oz.): (guess) 
22,435,680
(guess) 
21,596,439
06/04/2019 -839,241
Initial CapEx (Outstanding): n/a n/a 06/04/2019 n/a
Funding Option: n/a n/a 06/04/2019 n/a
Documentation: none PRODUCER 06/04/2019 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 06/04/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.50M 0.50M 06/04/2019 0.00M
Measured & Indicated: 3.00M 3.00M 06/04/2019 0.00M
Inferred: 2.50M 2.50M 06/04/2019 0.00M
Reserves & Resources: 5.50M 5.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.45M 0.45M 06/04/2019 0.00M
Measured & Indicated: 2.25M 2.25M 06/04/2019 0.00M
Inferred: 1.13M 1.13M 06/04/2019 0.00M
Reserves & Resources: 3.38M 3.38M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
250,000oz.
(guess) 
250,000oz.
06/04/2019 0oz.
Cash Cost: $850 $850 06/04/2019 $0.00
Extra Operating Cost: $350 $350 06/04/2019 $0.00
Average Grade: 2.50 g/t 2.50 g/t 06/04/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/04/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 3.50M 3.50M 06/04/2019 0.00M
Annual Production: 250,000oz. 250,000oz. 06/04/2019 0oz.
Cash Cost: $850 $850 06/04/2019 $0
Extra Operating Cost: $400 $400 06/04/2019 $0
SILVER 06/04/2019
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 06/04/2019 0.00M
Measured & Indicated: n/a n/a 06/04/2019 0.00M
Inferred: n/a n/a 06/04/2019 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 06/04/2019 0.00M
Measured & Indicated: n/a n/a 06/04/2019 0.00M
Inferred: n/a n/a 06/04/2019 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 06/04/2019 $0.00
Extra Operating Cost: n/a n/a 06/04/2019 $0.00
Average Grade: n/a n/a 06/04/2019 n/a
Recovery Rate: n/a n/a 06/04/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/04/2019 0.00M
Annual Production: n/a n/a 06/04/2019 n/a
Cash Cost: n/a n/a 06/04/2019 n/a
Extra Operating Cost: n/a n/a 06/04/2019 n/a

Property

Last Analysis Data  (06/04/2019)
Stage Location Name Owned Type Au Ag Cu Notes
Production Western Australia, Australia Andy Well 100% (guess) Both show
600,000 oz high grade deposit.

Producing 90,000 oz.
Production Kalgoorlie, Australia Mount Monger 100% n/a show
3.2 million oz deposit

135,000 oz of production

$1050 all-in costs.

2 mills
Production Kalgoorlie, Australia Randalls 100% n/a n/a
Development Kalgoorlie, Australia Aldiss 100% n/a n/a
Development Western Australia, Australia Deflector 100% (guess) Both show
600,000 oz high grade deposit.

Production in 2016.

70,000 oz.

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

65,000 oz production

$1400 all-in costs.
Exploration Wa, Australia Copper Lakes 100% n/a n/a
Exploration Australia Cowarna JV 90% n/a n/a
Exploration Kalgoorlie, Australia Erayinia 0% n/a n/a
Exploration West Australia, Australia Gnaweeda 100% (guess) Open Pit show
250,000 oz open pit resource.
Exploration Australia Great Southern 100% (guess) n/a show
1 million oz property.
Exploration Australia Hollandaire 100% n/a n/a
Exploration Wa, Australia Latitude Hill JV 100% n/a n/a
Exploration Australia Newcrest JV 85% n/a n/a
Exploration Yindarlgooda Dome, Australia Queen Lapage 0% n/a n/a
Exploration Australia Scott Bishop JV 90% n/a n/a
Exploration Australia Troy JV 50% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Western Australia, Australia Andy Well 100% (guess) Both show
600,000 oz high grade deposit.

Producing 90,000 oz.
Production Kalgoorlie, Australia Mount Monger 100% n/a show
3.2 million oz deposit

135,000 oz of production

$1050 all-in costs.

2 mills
Production Kalgoorlie, Australia Randalls 100% n/a n/a
Development Kalgoorlie, Australia Aldiss 100% n/a n/a
Development Western Australia, Australia Deflector 100% (guess) Both show
600,000 oz high grade deposit.

Production in 2016.

70,000 oz.

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

65,000 oz production

$1400 all-in costs.
Exploration Wa, Australia Copper Lakes 100% n/a n/a
Exploration Australia Cowarna JV 90% n/a n/a
Exploration Kalgoorlie, Australia Erayinia 0% n/a n/a
Exploration West Australia, Australia Gnaweeda 100% (guess) Open Pit show
250,000 oz open pit resource.
Exploration Australia Great Southern 100% (guess) n/a show
1 million oz property.
Exploration Australia Hollandaire 100% n/a n/a
Exploration Wa, Australia Latitude Hill JV 100% n/a n/a
Exploration Australia Newcrest JV 85% n/a n/a
Exploration Yindarlgooda Dome, Australia Queen Lapage 0% n/a n/a
Exploration Australia Scott Bishop JV 90% n/a n/a
Exploration Australia Troy JV 50% n/a n/a

Profitability (by resource)

Proven &
Probable
06/04/2019
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.68M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.45M 0.45M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.51M
Maximum Profit (Gold): $49.42M $100.64M n/a $51.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $49.42M $100.64M n/a $51.23M
Max Profit / Current MCap: 0.104 0.168 n/a 0.064
Max Profit Per Share (Gold): $0.06 $0.12 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.12 n/a $0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,056.31 $1,332.22 n/a $275.90
FD Mkt. Cap / Silver Eq.: $11.77 $15.42 n/a $3.65
FD Mkt. Cap / Per Metal
as % Spot Price:
79.69% 91.52% n/a 11.83%
Measured &
Indicated
06/04/2019
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -10.07M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.25M 2.25M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -7.55M
Maximum Profit (Gold): $247.08M $503.21M n/a $256.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $247.08M $503.21M n/a $256.13M
Max Profit / Current MCap: 0.520 0.839 n/a 0.320
Max Profit Per Share (Gold): $0.30 $0.61 n/a $0.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.30 $0.61 n/a $0.31
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $211.26 $266.44 n/a $55.18
FD Mkt. Cap / Silver Eq.: $2.35 $3.08 n/a $0.73
FD Mkt. Cap / Per Metal
as % Spot Price:
15.94% 18.30% n/a 2.37%

Reserves &
Resources
06/04/2019
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.): 5.50M 5.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -18.46M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.38M 3.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -11.33M
Maximum Profit (Gold): $370.62M $754.82M n/a $384.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $370.62M $754.82M n/a $384.20M
Max Profit / Current MCap: 0.780 1.259 n/a 0.479
Max Profit Per Share (Gold): $0.45 $0.91 n/a $0.47
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.45 $0.91 n/a $0.47
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $140.84 $177.63 n/a $36.79
FD Mkt. Cap / Silver Eq.: $1.57 $2.06 n/a $0.49
FD Mkt. Cap / Per Metal
as % Spot Price:
10.63% 12.20% n/a 1.58%

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.