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

Wiluna Mining

www: wilunamining.com.au   email: jim@blackhamresources.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:WMX AUD
OTCMKTS:WMXCF USD

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$85.16M which is a fall of roughly 36% over the last four months. As of 11/15/2020 they have ~A$39M debt and ~A$10.14M cash. They have 100M 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 11/15/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $132.81M $85.16M 11/15/2020 $-47.65M
Total Assets: $125.32M $134.94M 11/15/2020 $9.62M
Total Liabilities: $72.44M $78.00M 11/15/2020 $5.56M
Current Assets: $21.73M $23.40M 11/15/2020 $1.67M
Current Liabilities: $31.15M $33.54M 11/15/2020 $2.39M
Total Debt: $36.22M $39.00M 11/15/2020 $2.78M
Cash: $9.42M $10.14M 11/15/2020 $0.72M
Enterprise Value: $159.61M $114.02M 08/12/1973 $-45.59M
Cash Flow: $20.09M $5.76M never $-14.33M
Cash Flow Multiple: 6.61 14.78 never 8.17
Net Debt to
Cash Flow Ratio:
1.33 5.01 never 3.67
Finance within 1 year: 11/15/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/15/2020 0.00%
Misc 11/15/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 100,470,000 100,470,000 11/15/2020 0
Shares (FD): 103,000,000 103,000,000 11/15/2020 0
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 11/15/2020 n/a
Production (Gold Eq Oz.): (guess) 
120,000
(guess) 
120,000
11/15/2020 0
Production (Silver Eq Oz.): (guess) 
9,200,649
(guess) 
7,892,537
11/15/2020 -1,308,112
Initial CapEx (Outstanding): $70.00M
52.71% of Mkt.Cap
$70.00M
82.2% of Mkt.Cap
11/15/2020 $0.00M
Funding Option: n/a n/a 11/15/2020 n/a
Documentation: none PRODUCER 11/15/2020 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 11/15/2020
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 11/15/2020 0.00M
Measured & Indicated: 3.00M 3.00M 11/15/2020 0.00M
Inferred: 3.00M 3.00M 11/15/2020 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 11/15/2020 0.00M
Measured & Indicated: 2.16M 2.16M 11/15/2020 0.00M
Inferred: 1.20M 1.20M 11/15/2020 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.
11/15/2020 0oz.
Cash Cost: $1,250 $1,250 11/15/2020 $0.00
Extra Operating Cost: $400 $400 11/15/2020 $0.00
Average Grade: 3.00 g/t 3.00 g/t 11/15/2020 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 11/15/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 11/15/2020 0.00M
Annual Production: 200,000oz. 200,000oz. 11/15/2020 0oz.
Cash Cost: $950 $950 11/15/2020 $0
Extra Operating Cost: $400 $400 11/15/2020 $0
SILVER 11/15/2020
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 11/15/2020 0.00M
Measured & Indicated: n/a n/a 11/15/2020 0.00M
Inferred: n/a n/a 11/15/2020 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 11/15/2020 0.00M
Measured & Indicated: n/a n/a 11/15/2020 0.00M
Inferred: n/a n/a 11/15/2020 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 11/15/2020 $0.00
Extra Operating Cost: n/a n/a 11/15/2020 $0.00
Average Grade: n/a n/a 11/15/2020 n/a
Recovery Rate: n/a n/a 11/15/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/15/2020 0.00M
Annual Production: n/a n/a 11/15/2020 n/a
Cash Cost: n/a n/a 11/15/2020 n/a
Extra Operating Cost: n/a n/a 11/15/2020 n/a

Property

Last Analysis Data  (11/15/2020)
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) n/a Both show
5 million oz deposit.

Open pit and underground

Production in 2019.
Total Land Package Size (ha): 78,000  
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) n/a Both show
5 million oz deposit.

Open pit and underground

Production in 2019.
Total Land Package Size (ha): 78,000  

Profitability (by resource)

Proven &
Probable
11/15/2020
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 -16.35M
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 -13.08M
Maximum Profit (Gold): $150.70M $43.22M n/a $-107.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $150.70M $43.22M n/a $-107.48M
Max Profit / Current MCap: 1.135 0.507 n/a -0.627
Max Profit Per Share (Gold): $1.46 $0.42 n/a $-1.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.46 $0.42 n/a $-1.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $110.67 $70.97 n/a $-39.71
FD Mkt. Cap / Silver Eq.: $1.44 $1.08 n/a $-0.36
FD Mkt. Cap / Per Metal
as % Spot Price:
5.86% 4.13% n/a -1.73%
Measured &
Indicated
11/15/2020
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 -32.70M
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 -23.55M
Maximum Profit (Gold): $271.25M $77.79M n/a $-193.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $271.25M $77.79M n/a $-193.46M
Max Profit / Current MCap: 2.042 0.913 n/a -1.129
Max Profit Per Share (Gold): $2.63 $0.76 n/a $-1.88
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.63 $0.76 n/a $-1.88
Total Free Profit Per Share: $0.85 $0.00 n/a $-0.85
FD Mkt. Cap / Gold Eq.: $61.48 $39.43 n/a $-22.06
FD Mkt. Cap / Silver Eq.: $0.80 $0.60 n/a $-0.20
FD Mkt. Cap / Per Metal
as % Spot Price:
3.25% 2.29% n/a -0.96%

Reserves &
Resources
11/15/2020
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 -65.41M
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 -36.63M
Maximum Profit (Gold): $421.95M $121.01M n/a $-300.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $421.95M $121.01M n/a $-300.94M
Max Profit / Current MCap: 3.177 1.421 n/a -1.756
Max Profit Per Share (Gold): $4.10 $1.17 n/a $-2.92
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.10 $1.17 n/a $-2.92
Total Free Profit Per Share: $2.32 $0.11 n/a $-2.20
FD Mkt. Cap / Gold Eq.: $39.53 $25.35 n/a $-14.18
FD Mkt. Cap / Silver Eq.: $0.52 $0.39 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
2.09% 1.47% n/a -0.62%

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.     ×