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

Fresnillo Plc

www: www.fresnilloplc.com   email: ir@fresnilloplc.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:FRES GBX
OTCMKTS:FNLPF USD

Description

Fresnillo Plc are a gold and silver focused major with seven producing mines in Mexico, one mine in development in Mexico and two exploration properties. Currently they produce roughly 540koz. of gold and 54.0Moz. of silver per year. They have approximately 38Moz. of gold and 2000Moz. of silver in the reserves and resources category of which 28Moz. of gold and 1000Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$4919.35M which is a fall of roughly 14% over the last five months. As of 04/13/2024 they have ~$861M debt and ~$534M cash. They have 737M shares outstanding and trade on the London 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 04/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $5,721.65M $4,919.35M 04/13/2024 $-802.30M
Total Assets: $5,700.00M $5,700.00M 04/13/2024 $0.00M
Total Liabilities: $1,670.00M $1,670.00M 04/13/2024 $0.00M
Current Assets: $2,000.00M $2,000.00M 04/13/2024 $0.00M
Current Liabilities: $350.00M $350.00M 04/13/2024 $0.00M
Total Debt: $861.00M $861.00M 04/13/2024 $0.00M
Cash: $534.00M $534.00M 04/13/2024 $0.00M
Enterprise Value: $6,048.65M $5,246.35M 04/01/2136 $-802.30M
Cash Flow: $645.00M $673.27M never $28.27M
Cash Flow Multiple: 8.87 7.31 never -1.56
Net Debt to
Cash Flow Ratio:		 0.51 0.49 never -0.02
Finance within 1 year: No No 04/13/2024 n/a
Misc 04/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 736,893,589 736,893,589 04/13/2024 0
Shares (FD): 736,893,589 736,893,589 04/13/2024 0
Insider Ownership: n/a 75% 07/24/2024 75%
Dividend (Annual): n/a 1% 07/24/2024 1%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 04/13/2024 n/a
Production (Gold Eq Oz.): (guess) 
1,312,980		 (guess) 
1,145,575		 07/24/2024 -167,405
Production (Silver Eq Oz.): (guess) 
110,492,275		 (guess) 
102,152,571		 07/24/2024 -8,339,703
Initial CapEx (Outstanding): n/a n/a 04/13/2024 n/a
Funding Option: n/a n/a 04/13/2024 n/a
Documentation: none PRODUCER 07/24/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023 0
Cash Flow Multiplier: 13 15 07/24/2024 2.00

Resource Data

GOLD 04/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 7.00M 7.00M 04/13/2024 0.00M
Measured & Indicated: 28.00M 28.00M 04/13/2024 0.00M
Inferred: 10.00M 10.00M 04/13/2024 0.00M
Reserves & Resources: 38.00M 38.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 5.95M 5.95M 04/13/2024 0.00M
Measured & Indicated: 20.23M 20.23M 04/13/2024 0.00M
Inferred: 4.25M 4.25M 04/13/2024 0.00M
Reserves & Resources: 24.48M 24.48M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
600,000oz.		 (guess) 
540,000oz.		 07/24/2024 -60,000oz.
Cash Cost: $1,250 $1,250 04/13/2024 $0.00
Extra Operating Cost: $500 $500 04/13/2024 $0.00
Total: $1,750 $1,750 04/13/2024 $0.00
Margin (Free Cash Flow): $592 (25%) $747 (30%) $154.80
G
R
A
D
E		 Underground (Avg): n/a n/a 04/13/2024 n/a
Open Pit (Avg): n/a 1.00 g/t 03/18/2024 1.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/24/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 25.00M 25.00M 04/13/2024 0.00M
Annual Production: 600,000oz. 550,000oz. 07/24/2024 -50,000oz.
Cash Cost: $1,300 $1,300 04/13/2024 $0
Extra Operating Cost: $550 $550 04/13/2024 $0
SILVER 04/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 350.00M 350.00M 04/13/2024 0.00M
Measured & Indicated: 1,000.00M 1,000.00M 04/13/2024 0.00M
Inferred: 1,000.00M 1,000.00M 04/13/2024 0.00M
Reserves & Resources: 2,000.00M 2,000.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 297.50M 297.50M 04/13/2024 0.00M
Measured & Indicated: 739.50M 739.50M 04/13/2024 0.00M
Inferred: 425.00M 425.00M 04/13/2024 0.00M
Reserves & Resources: 1,164.50M 1,164.50M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
60,000,000oz.		 (guess) 
54,000,000oz.		 07/24/2024 -6,000,000oz.
Cash Cost: $13.00 $13.00 04/13/2024 $0.00
Extra Operating Cost: $10.00 $10.00 04/13/2024 $0.00
Total: $23.00 $23.00 04/13/2024 $0.00
Margin (Free Cash Flow): $4.83 (17.36%) $5.00 (17.86%) $0.17
G
R
A
D
E		 Underground (Avg): 300.00 g/t 300.00 g/t 04/13/2024 n/a
Open Pit (Avg): n/a n/a 04/19/2023 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/24/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 1,000.00M 1,000.00M 04/13/2024 0.00M
Annual Production: 55,000,000oz. 55,000,000oz. 04/13/2024 0oz.
Cash Cost: $14.00 $14.00 04/13/2024 $0.00
Extra Operating Cost: $11.00 $11.00 04/13/2024 $0.00

Property

Last Analysis Data  (04/13/2024)
Stage Name Owned Au Ag Cu Notes
Prod Cienega 100% show
FY22 Production: 37,466 Oz Gold 7,709 Koz Silver 3,518 Tons Lead 5,387 Tons Zinc

Mine Life: 4.2
Prod Fresnillo 100% show
6 producing mines. 9 projects heading to production by 2018.

FY22 Production: 13,609Koz Silver 34,432 Oz Gold 21,756 Tons Lead 43,343 Tons Zinc

Mine Life: 4.8 at 7,350 tpd
Prod Herradura 100% show
FY22 Production: 349,715 Oz Gold 776 Koz Silver

Mine Life: 10.9
Prod Juanicipio 56% n/a
Prod Noche Buena 100% show
FY22 Production: 79,669 Gold 20 Koz Silver

Mine Life: 0.8
Prod San Julian 100% show
FY22 Production: 46,727 Oz Gold 14,252 Koz Silver

Mine Life: 4.8 Veins 2.8 Disseminated Ore Body
Prod Saucito 100% show
FY22 Production: 11,877 Koz Silver 73,497 Oz Gold 17,816 Tons Lead 28,415 Tons Zinc

Mine Life: 6.6
Dev Soledad and Dipolos 100% show
Operations at Soledad-Dipolos remain suspended as a result of the court ruling to vacate the area at the site of the mine.
Exp Parrena 100% n/a
Exp Penmont 100% n/a
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Cienega 100% show
FY22 Production: 37,466 Oz Gold 7,709 Koz Silver 3,518 Tons Lead 5,387 Tons Zinc

Mine Life: 4.2
Prod Fresnillo 100% show
6 producing mines. 9 projects heading to production by 2018.

FY22 Production: 13,609Koz Silver 34,432 Oz Gold 21,756 Tons Lead 43,343 Tons Zinc

Mine Life: 4.8 at 7,350 tpd
Prod Herradura 100% show
FY22 Production: 349,715 Oz Gold 776 Koz Silver

Mine Life: 10.9
Prod Juanicipio 56% n/a
Prod Noche Buena 100% show
FY22 Production: 79,669 Gold 20 Koz Silver

Mine Life: 0.8
Prod San Julian 100% show
FY22 Production: 46,727 Oz Gold 14,252 Koz Silver

Mine Life: 4.8 Veins 2.8 Disseminated Ore Body
Prod Saucito 100% show
FY22 Production: 11,877 Koz Silver 73,497 Oz Gold 17,816 Tons Lead 28,415 Tons Zinc

Mine Life: 6.6
Dev Soledad and Dipolos 100% show
Operations at Soledad-Dipolos remain suspended as a result of the court ruling to vacate the area at the site of the mine.
Exp Parrena 100% n/a
Exp Penmont 100% n/a

Profitability (by resource)

Proven &
Probable		 04/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 62.73% 64.07% n/a 1.34%
Percentage Silver: 37.27% 35.93% n/a -1.34%
Total (Gold Eq. Oz.): 11.16M 10.93M n/a -0.23M
Total (Silver Eq. Oz.): 939.08M 974.20M n/a 35.12M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.49M 9.29M n/a -0.20M
Silver Eq. Oz.: 798.22M 828.07M n/a 29.85M
Maximum Profit (Gold): $3,522.40M $4,443.46M n/a $921.06M
Maximum Profit (Silver): $1,436.93M $1,487.50M n/a $50.58M
Total Maximum Profit: $4,959.33M $5,930.96M n/a $971.64M
Max Profit / Current MCap: 0.867 1.206 n/a 0.339
Max Profit Per Share (Gold): $4.78 $6.03 n/a $1.25
Max Profit Per Share (Silver): $1.95 $2.02 n/a $0.07
Total Max Profit Per Share: $6.73 $8.05 n/a $1.32
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $603.22 $529.74 n/a $-73.47
FD MCap / Silver Eq.: $7.17 $5.94 n/a $-1.23
FD MCap / Per Metal
as % Spot Price:		 25.76% 21.22% n/a -4.54%
Measured &
Indicated		 04/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 70.21% 71.40% n/a 1.19%
Percentage Silver: 29.79% 28.60% n/a -1.19%
Total (Gold Eq. Oz.): 39.88M 39.21M n/a -0.67M
Total (Silver Eq. Oz.): 3,356.31M 3,496.80M n/a 140.49M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 29.02M 28.52M n/a -0.49M
Silver Eq. Oz.: 2,441.93M 2,543.44M n/a 101.51M
Maximum Profit (Gold): $11,976.16M $15,107.76M n/a $3,131.60M
Maximum Profit (Silver): $3,571.79M $3,697.50M n/a $125.72M
Total Maximum Profit: $15,547.95M $18,805.26M n/a $3,257.32M
Max Profit / Current MCap: 2.717 3.823 n/a 1.105
Max Profit Per Share (Gold): $16.25 $20.50 n/a $4.25
Max Profit Per Share (Silver): $4.85 $5.02 n/a $0.17
Total Max Profit Per Share: $21.10 $25.52 n/a $4.42
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $197.18 $172.47 n/a $-24.71
FD MCap / Silver Eq.: $2.34 $1.93 n/a $-0.41
FD MCap / Per Metal
as % Spot Price:		 8.42% 6.91% n/a -1.51%

Reserves &
Resources		 04/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 61.52% 62.88% n/a 1.36%
Percentage Silver: 38.48% 37.12% n/a -1.36%
Total (Gold Eq. Oz.): 61.77M 60.43M n/a -1.34M
Total (Silver Eq. Oz.): 5,197.84M 5,388.51M n/a 190.67M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 38.32M 37.54M n/a -0.78M
Silver Eq. Oz.: 3,224.58M 3,347.42M n/a 122.83M
Maximum Profit (Gold): $14,492.16M $18,281.66M n/a $3,789.50M
Maximum Profit (Silver): $5,624.54M $5,822.50M n/a $197.97M
Total Maximum Profit: $20,116.70M $24,104.16M n/a $3,987.47M
Max Profit / Current MCap: 3.516 4.900 n/a 1.384
Max Profit Per Share (Gold): $19.67 $24.81 n/a $5.14
Max Profit Per Share (Silver): $7.63 $7.90 n/a $0.27
Total Max Profit Per Share: $27.30 $32.71 n/a $5.41
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $149.32 $131.05 n/a $-18.28
FD MCap / Silver Eq.: $1.77 $1.47 n/a $-0.30
FD MCap / Per Metal
as % Spot Price:		 6.38% 5.25% n/a -1.13%

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.     ×