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

Category: Junior: Small Producer
Rating & Risk: Login to view
Doray Minerals Ltd.
www: www.dorayminerals.com.au     email: info@dorayminerals.com.au

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:DRM AUD
OTCMKTS:DRYYF USD

Description

Doray Minerals Ltd. are a gold focused junior, small producer with one producing mine in Australia, one mine in development in Australia and one exploration property. Currently they produce roughly 60koz. of gold per year. They have approximately 1.3Moz. 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 ~A$175.8M which is a rise of roughly 65% over the last eleven months. As of 06/17/2018 they have ~A$27M debt and ~A$18.59M cash. They have 446M 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 06/17/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $106.84M $175.80M 06/17/2018 $68.96M
Total Assets: $155.84M $143.23M 06/17/2018 $-12.61M
Total Liabilities: $64.43M $59.22M 06/17/2018 $-5.22M
Current Assets: $23.98M $22.03M 06/17/2018 $-1.94M
Current Liabilities: $25.47M $23.41M 06/17/2018 $-2.06M
Total Debt: $29.22M $26.86M 06/17/2018 $-2.36M
Cash: $20.23M $18.59M 06/17/2018 $-1.64M
Enterprise Value: $115.83M $184.06M 11/01/1975 $68.23M
Cash Flow: $3.31M $3.23M never $-0.08M
Cash Flow Multiple: 32.24 54.36 never 22.12
Net Debt to
Cash Flow Ratio:
2.71 2.56 never -0.16
Finance within 1 year: 06/17/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/17/2018 0.00%
Misc 06/17/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 446,000,000 446,000,000 06/17/2018 0
Shares (FD): 460,000,000 460,000,000 06/17/2018 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 06/17/2018 n/a
Production (Gold Eq Oz.): (guess) 
60,000
(guess) 
60,000
06/17/2018 0
Production (Silver Eq Oz.): (guess) 
4,639,299
(guess) 
5,331,942
06/17/2018 692,643
Initial CapEx (Outstanding): n/a n/a 06/17/2018 n/a
Funding Option: n/a n/a 06/17/2018 n/a
Documentation: none PRODUCER 06/17/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/17/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.30M 0.30M 06/17/2018 0.00M
Measured & Indicated: 0.80M 0.80M 06/17/2018 0.00M
Inferred: 0.50M 0.50M 06/17/2018 0.00M
Reserves & Resources: 1.30M 1.30M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.27M 0.27M 06/17/2018 0.00M
Measured & Indicated: 0.63M 0.63M 06/17/2018 0.00M
Inferred: 0.23M 0.23M 06/17/2018 0.00M
Reserves & Resources: 0.86M 0.86M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
60,000oz.
(guess) 
60,000oz.
06/17/2018 0oz.
Cash Cost: $700 $700 06/17/2018 $0.00
Extra Operating Cost: $500 $500 06/17/2018 $0.00
Average Grade: 5.00 g/t 5.00 g/t 06/17/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/17/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 06/17/2018 0.00M
Annual Production: 75,000oz. 75,000oz. 06/17/2018 0oz.
Cash Cost: $700 $700 06/17/2018 $0
Extra Operating Cost: $450 $450 06/17/2018 $0
SILVER 06/17/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 06/17/2018 0.00M
Measured & Indicated: n/a n/a 06/17/2018 0.00M
Inferred: n/a n/a 06/17/2018 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 06/17/2018 0.00M
Measured & Indicated: n/a n/a 06/17/2018 0.00M
Inferred: n/a n/a 06/17/2018 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 06/17/2018 $0.00
Extra Operating Cost: n/a n/a 06/17/2018 $0.00
Average Grade: n/a n/a 06/17/2018 n/a
Recovery Rate: n/a n/a 06/17/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/17/2018 0.00M
Annual Production: n/a n/a 06/17/2018 n/a
Cash Cost: n/a n/a 06/17/2018 n/a
Extra Operating Cost: n/a n/a 06/17/2018 n/a

Property

Last Analysis Data  (06/17/2018)
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.
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.
Exploration West Australia, Australia Gnaweeda 100% (guess) Open Pit show
250,000 oz open pit resource.
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.
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.
Exploration West Australia, Australia Gnaweeda 100% (guess) Open Pit show
250,000 oz open pit resource.

Profitability (by resource)

Proven &
Probable
06/17/2018
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.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.46M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.27M 0.27M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.12M
Maximum Profit (Gold): $14.91M $14.55M n/a $-0.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $14.91M $14.55M n/a $-0.36M
Max Profit / Current MCap: 0.140 0.083 n/a -0.057
Max Profit Per Share (Gold): $0.03 $0.03 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.03 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $395.71 $651.10 n/a $255.40
FD Mkt. Cap / Silver Eq.: $5.12 $7.33 n/a $2.21
FD Mkt. Cap / Per Metal
as % Spot Price:
30.94% 50.99% n/a 20.05%
Measured &
Indicated
06/17/2018
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 9.24M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.63M 0.63M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.27M
Maximum Profit (Gold): $34.79M $33.96M n/a $-0.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $34.79M $33.96M n/a $-0.84M
Max Profit / Current MCap: 0.326 0.193 n/a -0.133
Max Profit Per Share (Gold): $0.08 $0.07 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.07 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $169.59 $279.04 n/a $109.46
FD Mkt. Cap / Silver Eq.: $2.19 $3.14 n/a $0.95
FD Mkt. Cap / Per Metal
as % Spot Price:
13.26% 21.85% n/a 8.59%

Reserves &
Resources
06/17/2018
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 15.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.86M 0.86M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.87M
Maximum Profit (Gold): $47.22M $46.08M n/a $-1.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $47.22M $46.08M n/a $-1.14M
Max Profit / Current MCap: 0.442 0.262 n/a -0.180
Max Profit Per Share (Gold): $0.10 $0.10 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.10 $0.10 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $124.96 $205.61 n/a $80.65
FD Mkt. Cap / Silver Eq.: $1.62 $2.31 n/a $0.70
FD Mkt. Cap / Per Metal
as % Spot Price:
9.77% 16.10% n/a 6.33%

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.