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

Empire Metals Ltd

www: www.empiremetals.co.uk   email: info@stbridespartners.co.uk
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
LON:EEE GBX

Description

Empire Metals Ltd are a junior, project generator looking for gold with exploration properties in Austria, Australia and Georgia. They have a market capitalisation of ~£290.15M which is a rise of roughly 407% over the last nine months. As of 02/07/2025 they have no debt and ~£4M cash. They have 642M shares outstanding and trade on the London Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 02/07/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $57.27M $290.15M 02/07/2025
MCap (OS): $71.15M $360.46M 02/07/2025
Total Assets: $11.40M $12.23M 02/07/2025
Total Liabilities: $0.31M $0.33M 02/07/2025
Current Assets: $7.13M $7.65M 02/07/2025
Current Liabilities: $0.30M $0.32M 02/07/2025
Total Debt: $0.00M $0.00M 02/07/2025
Cash: $3.73M $4.00M 02/07/2025
Debt (Net): $-3.73M $-4.00M
Enterprise Value: $53.54M $286.15M 01/25/1979
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 02/07/2025
Misc 02/07/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 642,264,810 642,264,810 02/07/2025
Shares (FD): 517,000,000 517,000,000 02/07/2025
Insider Ownership: n/a 21% 02/07/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Explorer never
Production ETA: n/a 01/01/2019 02/07/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/07/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/07/2025
Development Phase: none none 02/07/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 02/08/2024
Cash Flow Multiple: none none 02/07/2025

Resource Data

GOLD 02/07/2025
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 02/07/2025
Measured & Indicated: n/a n/a 02/07/2025
Inferred: n/a n/a 02/07/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/07/2025
Measured & Indicated: n/a n/a 02/07/2025
Inferred: n/a n/a 02/07/2025
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 02/07/2025
Extra Operating Cost: n/a n/a 02/07/2025
Total: n/a n/a 02/07/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/07/2025
Open Pit (Avg): n/a n/a 02/08/2024
Recovery Rate: n/a n/a 02/07/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/07/2025
Annual Production: n/a n/a 02/07/2025
Cash Cost: n/a n/a 02/07/2025
Extra Operating Cost: n/a n/a 02/07/2025
SILVER 02/07/2025
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 02/07/2025
Measured & Indicated: n/a n/a 02/07/2025
Inferred: n/a n/a 02/07/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/07/2025
Measured & Indicated: n/a n/a 02/07/2025
Inferred: n/a n/a 02/07/2025
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 02/07/2025
Extra Operating Cost: n/a n/a 02/07/2025
Total: n/a n/a 02/07/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/07/2025
Open Pit (Avg): n/a n/a 02/08/2024
Recovery Rate: n/a n/a 02/07/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/07/2025
Annual Production: n/a n/a 02/07/2025
Cash Cost: n/a n/a 02/07/2025
Extra Operating Cost: n/a n/a 02/07/2025

Property

Last Analysis Data  (02/07/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Schonberg
100 show
Early exploration
Exp Walchen
100 show
Early exploration
Exp Century projects
70 show
3 Gold-copper projects. a 70% option

Size: 96,600 ha
Exp Eclipse - Gindalb
100 n/a
Exp Munni Munni
100 n/a
Exp Bolnisi
50 show
Early exploration.

Size: 85,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Schonberg
100 show
Early exploration
Exp Walchen
100 show
Early exploration
Exp Century projects
70 show
3 Gold-copper projects. a 70% option

Size: 96,600 ha
Exp Eclipse - Gindalb
100 n/a
Exp Munni Munni
100 n/a
Exp Bolnisi
50 show
Early exploration.

Size: 85,000 ha

Profitability (by resource)

Proven &
Probable		 02/07/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 02/07/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Reserves &
Resources		 02/07/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults