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

Category: Major
Rating & Risk: Login to view
Fresnillo Plc
www: www.fresnilloplc.com     email: ir@fresnilloplc.com

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 six producing mines in Mexico, one mine in development in Mexico and three exploration properties. Currently they produce roughly 900koz. of gold and 55.0Moz. 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 ~$7261.4M which is a fall of roughly 36% over the last nine months. As of 07/21/2018 they have ~$800M debt and ~$875M 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 07/21/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $11,270.22M $7,261.40M 07/21/2018 $-4,008.81M
Total Assets: $4,700.00M $4,700.00M 07/21/2018 $0.00M
Total Liabilities: $1,700.00M $1,700.00M 07/21/2018 $0.00M
Current Assets: $1,400.00M $1,400.00M 07/21/2018 $0.00M
Current Liabilities: $172.00M $172.00M 07/21/2018 $0.00M
Total Debt: $800.00M $800.00M 07/21/2018 $0.00M
Cash: $875.00M $875.00M 07/21/2018 $0.00M
Enterprise Value: $11,195.22M $7,186.40M 09/22/2197 $-4,008.81M
Cash Flow: $419.89M $420.43M never $0.55M
Cash Flow Multiple: 26.84 17.27 never -9.57
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: No No 07/21/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/21/2018 0.00%
Misc 07/21/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 737,000,000 737,000,000 07/21/2018 0
Shares (FD): 737,000,000 737,000,000 07/21/2018 0
Insider Ownership: n/a 75% 07/21/2018 75%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 07/21/2018 n/a
Production (Gold Eq Oz.): (guess) 
1,591,296
(guess) 
1,540,399
07/21/2018 -50,897
Production (Silver Eq Oz.): (guess) 
126,604,651
(guess) 
132,295,547
07/21/2018 5,690,895
Initial CapEx (Outstanding): n/a n/a 07/21/2018 n/a
Funding Option: n/a n/a 07/21/2018 n/a
Documentation: none PRODUCER 07/21/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 9.50M 9.50M 07/21/2018 0.00M
Measured & Indicated: 28.00M 28.00M 07/21/2018 0.00M
Inferred: 10.00M 10.00M 07/21/2018 0.00M
Reserves & Resources: 38.00M 38.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 8.08M 8.08M 07/21/2018 0.00M
Measured & Indicated: 20.66M 20.66M 07/21/2018 0.00M
Inferred: 4.25M 4.25M 07/21/2018 0.00M
Reserves & Resources: 24.91M 24.91M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
900,000oz.
(guess) 
900,000oz.
07/21/2018 0oz.
Cash Cost: $600 $600 07/21/2018 $0.00
Extra Operating Cost: $300 $300 07/21/2018 $0.00
Average Grade: 1.30 g/t 1.30 g/t 07/21/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/21/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 25.00M 25.00M 07/21/2018 0.00M
Annual Production: 900,000oz. 900,000oz. 07/21/2018 0oz.
Cash Cost: $700 $700 07/21/2018 $0
Extra Operating Cost: $300 $300 07/21/2018 $0
SILVER 07/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 530.00M 530.00M 07/21/2018 0.00M
Measured & Indicated: 1,000.00M 1,000.00M 07/21/2018 0.00M
Inferred: 1,000.00M 1,000.00M 07/21/2018 0.00M
Reserves & Resources: 2,000.00M 2,000.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 450.50M 450.50M 07/21/2018 0.00M
Measured & Indicated: 770.10M 770.10M 07/21/2018 0.00M
Inferred: 425.00M 425.00M 07/21/2018 0.00M
Reserves & Resources: 1,195.10M 1,195.10M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
55,000,000oz.
(guess) 
55,000,000oz.
07/21/2018 0oz.
Cash Cost: $6 $6 07/21/2018 $0.00
Extra Operating Cost: $4 $4 07/21/2018 $0.00
Average Grade: 300.00 g/t 300.00 g/t 07/21/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/21/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1,000.00M 1,000.00M 07/21/2018 0.00M
Annual Production: 60,000,000oz. 60,000,000oz. 07/21/2018 0oz.
Cash Cost: $7 $7 07/21/2018 $0
Extra Operating Cost: $5 $5 07/21/2018 $0

Property

Last Analysis Data  (07/21/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Santiago Papasquiaro, Mexico Cienega 100% n/a n/a
Production Santiago Papasquiaro, Mexico Fresnillo 100% n/a show
6 producing mines. 9 projects heading to production by 2018.
Production Caborca, Mexico Herradura 56% n/a n/a
Production Caborca, Mexico Noche Buena 56% n/a n/a
Production Zacatecas, Mexico Saucito 100% n/a n/a
Production Caborca, Mexico Soledad and Dipolos 56% n/a n/a
Development Zacatecas, Mexico Juanicipio 56% n/a n/a
Exploration Mexico Parrena 100% n/a n/a
Exploration Mexico Penmont 100% n/a n/a
Exploration Mexico San Julian 100% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Santiago Papasquiaro, Mexico Cienega 100% n/a n/a
Production Santiago Papasquiaro, Mexico Fresnillo 100% n/a show
6 producing mines. 9 projects heading to production by 2018.
Production Caborca, Mexico Herradura 56% n/a n/a
Production Caborca, Mexico Noche Buena 56% n/a n/a
Production Zacatecas, Mexico Saucito 100% n/a n/a
Production Caborca, Mexico Soledad and Dipolos 56% n/a n/a
Development Zacatecas, Mexico Juanicipio 56% n/a n/a
Exploration Mexico Parrena 100% n/a n/a
Exploration Mexico Penmont 100% n/a n/a
Exploration Mexico San Julian 100% n/a n/a

Profitability (by resource)

Proven &
Probable
07/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 58.78% 60.62% n/a 1.84%
Percentage Silver: 41.22% 39.38% n/a -1.84%
Total (Gold Eq. Oz.): 16.16M 15.67M n/a -0.49M
Total (Silver Eq. Oz.): 1,285.83M 1,345.90M n/a 60.07M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 13.74M 13.32M n/a -0.42M
Silver Eq. Oz.: 1,092.95M 1,144.01M n/a 51.06M
Maximum Profit (Gold): $1,874.37M $2,107.25M n/a $232.88M
Maximum Profit (Silver): $1,728.12M $1,519.99M n/a $-208.13M
Total Maximum Profit: $3,602.49M $3,627.24M n/a $24.75M
Max Profit / Current MCap: 0.320 0.500 n/a 0.180
Max Profit Per Share (Gold): $2.54 $2.86 n/a $0.32
Max Profit Per Share (Silver): $2.34 $2.06 n/a $-0.28
Total Max Profit Per Share: $4.89 $4.92 n/a $0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $820.41 $545.13 n/a $-275.28
FD Mkt. Cap / Silver Eq.: $10.31 $6.35 n/a $-3.96
FD Mkt. Cap / Per Metal
as % Spot Price:
66.61% 42.83% n/a -23.78%
Measured &
Indicated
07/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 69.02% 70.63% n/a 1.61%
Percentage Silver: 30.98% 29.37% n/a -1.61%
Total (Gold Eq. Oz.): 40.57M 39.64M n/a -0.93M
Total (Silver Eq. Oz.): 3,227.70M 3,404.75M n/a 177.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 30.33M 29.62M n/a -0.71M
Silver Eq. Oz.: 2,413.43M 2,544.03M n/a 130.61M
Maximum Profit (Gold): $4,794.44M $5,390.13M n/a $595.69M
Maximum Profit (Silver): $2,954.10M $2,598.32M n/a $-355.79M
Total Maximum Profit: $7,748.54M $7,988.45M n/a $239.90M
Max Profit / Current MCap: 0.688 1.100 n/a 0.413
Max Profit Per Share (Gold): $6.51 $7.31 n/a $0.81
Max Profit Per Share (Silver): $4.01 $3.53 n/a $-0.48
Total Max Profit Per Share: $10.51 $10.84 n/a $0.33
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $371.53 $245.14 n/a $-126.40
FD Mkt. Cap / Silver Eq.: $4.67 $2.85 n/a $-1.82
FD Mkt. Cap / Per Metal
as % Spot Price:
30.17% 19.26% n/a -10.91%

Reserves &
Resources
07/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 60.19% 62.00% n/a 1.81%
Percentage Silver: 39.81% 38.00% n/a -1.81%
Total (Gold Eq. Oz.): 63.14M 61.29M n/a -1.85M
Total (Silver Eq. Oz.): 5,023.31M 5,263.59M n/a 240.28M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 39.93M 38.82M n/a -1.11M
Silver Eq. Oz.: 3,176.56M 3,334.04M n/a 157.48M
Maximum Profit (Gold): $5,780.95M $6,499.21M n/a $718.26M
Maximum Profit (Silver): $4,584.40M $4,032.27M n/a $-552.14M
Total Maximum Profit: $10,365.35M $10,531.48M n/a $166.12M
Max Profit / Current MCap: 0.920 1.450 n/a 0.531
Max Profit Per Share (Gold): $7.84 $8.82 n/a $0.97
Max Profit Per Share (Silver): $6.22 $5.47 n/a $-0.75
Total Max Profit Per Share: $14.06 $14.29 n/a $0.23
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $282.28 $187.05 n/a $-95.22
FD Mkt. Cap / Silver Eq.: $3.55 $2.18 n/a $-1.37
FD Mkt. Cap / Per Metal
as % Spot Price:
22.92% 14.70% n/a -8.22%

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.