Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:WMXCF
USD
ASX:WMC
AUD
Description
Wiluna Mining are a gold focused mid-tier producer 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$84.83M which is a fall of roughly 32% over the last six months. As of 11/08/2021 they have ~A$42M debt and ~A$12.63M cash. They have 211M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$124.07M
$84.83M
02/25/2022
$-39.24M
Total Assets:
$128.31M
$121.43M
11/08/2021
$-6.88M
Total Liabilities:
$74.17M
$70.19M
11/08/2021
$-3.98M
Current Assets:
$22.25M
$21.06M
11/08/2021
$-1.19M
Current Liabilities:
$31.89M
$30.18M
11/08/2021
$-1.71M
Total Debt:
$44.50M
$42.11M
11/08/2021
$-2.39M
Cash:
$13.35M
$12.63M
11/08/2021
$-0.72M
Enterprise Value:
$155.21M
$114.30M
08/15/1973
$-40.91M
Cash Flow:
$27.18M
$26.80M
never
$-0.39M
Cash Flow Multiple:
4.56
3.17
never
-1.40
Net Debt to Cash Flow Ratio:
1.15
1.10
never
-0.05
Finance within 1 year:
11/08/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/08/2021
0.00%
Misc
11/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
161,000,000
211,314,945
02/25/2022
50,314,945
Shares (FD):
164,000,000
213,897,645
02/25/2022
49,897,645
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
08/01/2016
11/08/2021
n/a
Production (Gold Eq Oz.):
(guess) 120,000
(guess) 120,000
11/08/2021
0
Production (Silver Eq Oz.) :
(guess) 8,964,850
(guess) 10,063,624
11/08/2021
1,098,773
Initial CapEx (Outstanding):
$70.00M56.42% of Mkt.Cap
$70.00M82.52% of Mkt.Cap
11/08/2021
$0.00M
Funding Option:
n/a
n/a
11/08/2021
n/a
Documentation:
none
PRODUCER
02/25/2022
n/a
Value Adjustment:
-35%
-35%
never
0%
Resource Data
GOLD
11/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.50M
1.50M
11/08/2021
0.00M
Measured & Indicated:
3.00M
3.00M
11/08/2021
0.00M
Inferred:
3.00M
3.00M
11/08/2021
0.00M
Reserves & Resources:
6.00M
6.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.20M
1.20M
11/08/2021
0.00M
Measured & Indicated:
2.16M
2.16M
11/08/2021
0.00M
Inferred:
1.20M
1.20M
11/08/2021
0.00M
Reserves & Resources:
3.36M
3.36M
never
0.00M
C U R R E N T
Annual Production:
(guess) 120,000oz.
(guess) 120,000oz.
11/08/2021
0oz.
Cash Cost:
$1,100
$1,100
11/08/2021
$0.00
Extra Operating Cost:
$400
$400
11/08/2021
$0.00
Average Grade:
3.00 g/t
3.00 g/t
11/08/2021
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
02/25/2022
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
11/08/2021
0.00M
Annual Production:
200,000oz.
200,000oz.
11/08/2021
0oz.
Cash Cost:
$950
$950
11/08/2021
$0
Extra Operating Cost:
$450
$450
11/08/2021
$0
SILVER
11/08/2021 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
11/08/2021
0.00M
Measured & Indicated:
n/a
n/a
11/08/2021
0.00M
Inferred:
n/a
n/a
11/08/2021
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
11/08/2021
0.00M
Measured & Indicated:
n/a
n/a
11/08/2021
0.00M
Inferred:
n/a
n/a
11/08/2021
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
11/08/2021
$0.00
Extra Operating Cost:
n/a
n/a
11/08/2021
$0.00
Average Grade:
n/a
n/a
11/08/2021
n/a
Recovery Rate:
n/a
n/a
11/08/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/08/2021
0.00M
Annual Production:
n/a
n/a
11/08/2021
n/a
Cash Cost:
n/a
n/a
11/08/2021
n/a
Extra Operating Cost:
n/a
n/a
11/08/2021
n/a
Property
Last Analysis Data (11/08/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Matilda
100% (guess)
78,000
Both
show
Production scheduled for 2016.
60,000 to 80,000 year.
Development
Western Australia , Australia
Wiluna
100% (guess)
160,000
Both
show
5 million oz deposit.
Open pit and underground
Production in 2019.
Total Land Package Size (ha):
238,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Matilda
100% (guess)
78,000
Both
show
Production scheduled for 2016.
60,000 to 80,000 year.
Development
Western Australia , Australia
Wiluna
100% (guess)
160,000
Both
show
5 million oz deposit.
Open pit and underground
Production in 2019.
Total Land Package Size (ha):
238,000
Profitability (by resource)
Proven & Probable
11/08/2021 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
13.73M
P L A U S I B L E
Gold Eq. Oz.:
1.20M
1.20M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
10.99M
Maximum Profit (Gold):
$176.69M
$174.17M
n/a
$-2.51M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$176.69M
$174.17M
n/a
$-2.51M
Max Profit / Current MCap:
1.424
2.053
n/a
0.629
Max Profit Per Share (Gold):
$1.08
$0.81
n/a
$-0.26
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.08
$0.81
n/a
$-0.26
Total Free Profit Per Share:
$0.06
$0.25
n/a
$0.19
FD Mkt. Cap / Gold Eq.:
$103.39
$70.69
n/a
$-32.70
FD Mkt. Cap / Silver Eq.:
$1.38
$0.84
n/a
$-0.54
FD Mkt. Cap / Per Metal as % Spot Price:
5.67%
3.89%
n/a
-1.78%
Measured & Indicated
11/08/2021 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.):
3.00M
3.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
27.47M
P L A U S I B L E
Gold Eq. Oz.:
2.16M
2.16M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
19.78M
Maximum Profit (Gold):
$318.03M
$313.51M
n/a
$-4.52M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$318.03M
$313.51M
n/a
$-4.52M
Max Profit / Current MCap:
2.563
3.696
n/a
1.133
Max Profit Per Share (Gold):
$1.94
$1.47
n/a
$-0.47
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.94
$1.47
n/a
$-0.47
Total Free Profit Per Share:
$0.92
$0.90
n/a
$-0.02
FD Mkt. Cap / Gold Eq.:
$57.44
$39.27
n/a
$-18.17
FD Mkt. Cap / Silver Eq.:
$0.77
$0.47
n/a
$-0.30
FD Mkt. Cap / Per Metal as % Spot Price:
3.15%
2.16%
n/a
-0.99%
Reserves & Resources
11/08/2021 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.):
6.00M
6.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
54.94M
P L A U S I B L E
Gold Eq. Oz.:
3.36M
3.36M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
30.77M
Maximum Profit (Gold):
$494.72M
$487.69M
n/a
$-7.03M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$494.72M
$487.69M
n/a
$-7.03M
Max Profit / Current MCap:
3.988
5.749
n/a
1.762
Max Profit Per Share (Gold):
$3.02
$2.28
n/a
$-0.74
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.02
$2.28
n/a
$-0.74
Total Free Profit Per Share:
$2.00
$1.72
n/a
$-0.28
FD Mkt. Cap / Gold Eq.:
$36.92
$25.25
n/a
$-11.68
FD Mkt. Cap / Silver Eq.:
$0.49
$0.30
n/a
$-0.19
FD Mkt. Cap / Per Metal as % Spot Price:
2.02%
1.39%
n/a
-0.64%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7417
AUD 0.7019
05/18/2022
Spot Gold:
$1,823.60
$1,819.00
05/18/2022
$-4.60
Spot Silver:
$24.41
$21.69
05/18/2022
$-2.72
Gold:Silver Ratio:
74.71
83.86
05/18/2022
9.16
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: