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:WMC 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$122.47M which is a fall of roughly 8% over the last eleven months. As of 11/15/2020 they have ~A$37M debt and ~A$9.74M cash. They have 161M 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 $122.47M 07/23/2021 $-10.34M
Total Assets: $125.32M $129.56M 11/15/2020 $4.25M
Total Liabilities: $72.44M $74.89M 11/15/2020 $2.45M
Current Assets: $21.73M $22.47M 11/15/2020 $0.74M
Current Liabilities: $31.15M $32.20M 11/15/2020 $1.06M
Total Debt: $36.22M $37.45M 11/15/2020 $1.23M
Cash: $9.42M $9.74M 11/15/2020 $0.32M
Enterprise Value: $159.61M $150.18M 10/05/1974 $-9.43M
Cash Flow: $20.09M $11.95M never $-8.14M
Cash Flow Multiple: 6.61 10.25 never 3.64
Net Debt to
Cash Flow Ratio:		 1.33 2.32 never 0.98
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: 100,470,000 161,000,000 07/23/2021 60,530,000
Shares (FD): 103,000,000 158,000,000 07/23/2021 55,000,000
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) 
8,858,155		 11/15/2020 -342,494
Initial CapEx (Outstanding): $70.00M
52.71% of Mkt.Cap		 $70.00M
57.16% of Mkt.Cap 		11/15/2020 $0.00M
Funding Option: n/a n/a 11/15/2020 n/a
Documentation: none PRODUCER 08/03/2021 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% 08/03/2021 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 -4.28M
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 -3.42M
Maximum Profit (Gold): $150.70M $89.65M n/a $-61.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $150.70M $89.65M n/a $-61.05M
Max Profit / Current MCap: 1.135 0.732 n/a -0.403
Max Profit Per Share (Gold): $1.46 $0.57 n/a $-0.90
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.46 $0.57 n/a $-0.90
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $110.67 $102.06 n/a $-8.61
FD Mkt. Cap / Silver Eq.: $1.44 $1.38 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.86% 5.69% n/a -0.16%
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 -8.56M
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 -6.16M
Maximum Profit (Gold): $271.25M $161.37M n/a $-109.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $271.25M $161.37M n/a $-109.88M
Max Profit / Current MCap: 2.042 1.318 n/a -0.725
Max Profit Per Share (Gold): $2.63 $1.02 n/a $-1.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.63 $1.02 n/a $-1.61
Total Free Profit Per Share: $0.85 $0.00 n/a $-0.85
FD Mkt. Cap / Gold Eq.: $61.48 $56.70 n/a $-4.79
FD Mkt. Cap / Silver Eq.: $0.80 $0.77 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.25% 3.16% n/a -0.09%

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 -17.12M
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 -9.59M
Maximum Profit (Gold): $421.95M $251.02M n/a $-170.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $421.95M $251.02M n/a $-170.93M
Max Profit / Current MCap: 3.177 2.050 n/a -1.128
Max Profit Per Share (Gold): $4.10 $1.59 n/a $-2.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.10 $1.59 n/a $-2.51
Total Free Profit Per Share: $2.32 $0.55 n/a $-1.76
FD Mkt. Cap / Gold Eq.: $39.53 $36.45 n/a $-3.08
FD Mkt. Cap / Silver Eq.: $0.52 $0.49 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.09% 2.03% n/a -0.06%

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.     ×