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

Wiluna Mining

www: wilunamining.com.au   email: jmalone@wilunamining.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:WMC AUD
OTCMKTS:WMXCF USD

Description

Wiluna Mining are a gold focused junior, late stage developer with two mines in development in Australia. They have approximately 6Moz. 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$28.69M which is a fall of roughly 77% over the last four years. As of 11/08/2021 they have ~A$39M debt and ~A$11.78M cash. They have 211M shares outstanding and trade on

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

General Details

Financial 11/08/2021
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $124.07M $28.69M 02/25/2022
MCap (OS): $121.80M $28.35M 02/25/2022
Total Assets: $128.31M $113.21M 11/08/2021
Total Liabilities: $74.17M $65.44M 11/08/2021
Current Assets: $22.25M $19.63M 11/08/2021
Current Liabilities: $31.89M $28.14M 11/08/2021
Total Debt: $44.50M $39.26M 11/08/2021
Cash: $13.35M $11.78M 11/08/2021
Debt (Net): $31.15M $27.48M
Enterprise Value: $155.21M $56.18M 10/13/1971
Cash Flow: $38.83M $0.00M never
Cash Flow Multiple: 3.19 0.00 never
Net Debt to
Cash Flow Ratio:		 0.80 n/a never
Finance within 1 year: 11/08/2021
Misc 11/08/2021
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 161,000,000 211,314,945 02/25/2022
Shares (FD): 164,000,000 213,897,645 02/25/2022
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Developer never
Production ETA: n/a 08/01/2016 11/08/2021
Production (Gold Eq Oz.): (guess) 
120,000		 (guess) 
0		 04/22/2025
Production (Silver Eq Oz.): (guess) 
8,964,850		 (guess) 
0		 04/22/2025
Development Phase: none FS Released 06/27/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023
Cash Flow Multiple: none 5 04/22/2025

Resource Data

GOLD 11/08/2021
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.50M 1.50M 11/08/2021
Measured & Indicated: 3.00M 3.00M 11/08/2021
Inferred: 3.00M 3.00M 11/08/2021
Reserves & Resources: 6.00M 6.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.20M 1.20M 11/08/2021
Measured & Indicated: 2.16M 2.16M 11/08/2021
Inferred: 1.20M 1.20M 11/08/2021
Reserves & Resources: 3.36M 3.36M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
120,000oz.		 n/a
Cash Cost: $1,100 n/a 04/22/2025
Extra Operating Cost: $400 n/a 04/22/2025
Total: $1,500 $1,400 04/22/2025
Margin (Free Cash Flow): $324 (18%) n/a
MCap / Production (AuEq): $1,033.88 n/a
EV / Production (AuEq): $1,293.46 n/a
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 11/08/2021
Open Pit (Avg): n/a n/a 11/08/2021
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/27/2025
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 11/08/2021
Annual Production: 200,000oz. 200,000oz. 11/08/2021
Cash Cost: $950 $950 11/08/2021
Extra Operating Cost: $450 $450 11/08/2021
SILVER 11/08/2021
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 11/08/2021
Measured & Indicated: n/a n/a 11/08/2021
Inferred: n/a n/a 11/08/2021
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/08/2021
Measured & Indicated: n/a n/a 11/08/2021
Inferred: n/a n/a 11/08/2021
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 11/08/2021
Extra Operating Cost: n/a n/a 11/08/2021
Total: n/a n/a 11/08/2021
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $13.84 n/a
EV / Production (AgEq): $17.31 n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/08/2021
Open Pit (Avg): n/a n/a 11/08/2021
Recovery Rate: n/a n/a 11/08/2021
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/08/2021
Annual Production: n/a n/a 11/08/2021
Cash Cost: n/a n/a 11/08/2021
Extra Operating Cost: n/a n/a 11/08/2021

Property

Last Analysis Data  (11/08/2021)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Matilda
100 show
Production scheduled for 2016.

60,000 to 80,000 year.

Size: 78,000 ha
Dev Wiluna
100 show
5 million oz deposit.

Open pit and underground

Production in 2019.

Size: 160,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Matilda
100 show
Production scheduled for 2016.

60,000 to 80,000 year.

Size: 78,000 ha
Dev Wiluna
100 show
5 million oz deposit.

Open pit and underground

Production in 2019.

Size: 160,000 ha

Profitability (by resource)

Proven &
Probable		 11/08/2021
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.20M 1.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $388.32M $3,119.44M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $388.32M $3,119.44M n/a
Max Profit / Current MCap: 3.130 108.713 n/a
Max Profit Per Share (Gold): $2.37 $14.58 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.37 $14.58 n/a
Total Free Profit Per Share: $1.35 $14.38 n/a
FD MCap / Gold Eq.: $103.39 $23.91 n/a
FD MCap / Silver Eq.: $1.38 $0.29 n/a
FD MCap / Per Metal
as % Spot Price:		 5.67% 0.60% n/a
EV / Gold Eq.: $129.35 $46.82 n/a
EV / Silver Eq.: $1.73 $0.57 n/a
EV / Per Metal
as % Spot Price:		 7.09% 1.17% n/a
Measured &
Indicated		 11/08/2021
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.16M 2.16M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $698.98M $5,614.98M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $698.98M $5,614.98M n/a
Max Profit / Current MCap: 5.634 195.684 n/a
Max Profit Per Share (Gold): $4.26 $26.25 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.26 $26.25 n/a
Total Free Profit Per Share: $3.24 $26.05 n/a
FD MCap / Gold Eq.: $57.44 $13.28 n/a
FD MCap / Silver Eq.: $0.77 $0.16 n/a
FD MCap / Per Metal
as % Spot Price:		 3.15% 0.33% n/a
EV / Gold Eq.: $71.86 $26.01 n/a
EV / Silver Eq.: $0.96 $0.32 n/a
EV / Per Metal
as % Spot Price:		 3.94% 0.65% n/a

Reserves &
Resources		 11/08/2021
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 6.00M 6.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.36M 3.36M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,087.30M $8,734.42M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,087.30M $8,734.42M n/a
Max Profit / Current MCap: 8.764 304.397 n/a
Max Profit Per Share (Gold): $6.63 $40.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.63 $40.83 n/a
Total Free Profit Per Share: $5.61 $40.63 n/a
FD MCap / Gold Eq.: $36.92 $8.54 n/a
FD MCap / Silver Eq.: $0.49 $0.10 n/a
FD MCap / Per Metal
as % Spot Price:		 2.02% 0.21% n/a
EV / Gold Eq.: $46.19 $16.72 n/a
EV / Silver Eq.: $0.62 $0.20 n/a
EV / Per Metal
as % Spot Price:		 2.53% 0.42% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults