Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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$28.4M which is a fall of roughly 77% over the last three years. As of 11/08/2021 they have ~A$39M debt and ~A$11.66M 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
Item
Value
Value
Updated
MCap (FD):
$124.07M
$28.40M
02/25/2022
Total Assets:
$128.31M
$112.04M
11/08/2021
Total Liabilities:
$74.17M
$64.76M
11/08/2021
Current Assets:
$22.25M
$19.43M
11/08/2021
Current Liabilities:
$31.89M
$27.85M
11/08/2021
Total Debt:
$44.50M
$38.86M
11/08/2021
Cash:
$13.35M
$11.66M
11/08/2021
Enterprise Value:
$155.21M
$55.60M
10/06/1971
Cash Flow:
$38.83M
$137.56M
never
Cash Flow Multiple:
3.19
0.21
never
Net Debt to Cash Flow Ratio:
0.80
0.20
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
Production ETA:
n/a
08/01/2016
11/08/2021
Production (Gold Eq Oz.):
(guess) 120,000
(guess) 120,000
11/08/2021
Production (Silver Eq Oz.) :
(guess) 8,964,850
(guess) 10,260,291
11/08/2021
Initial CapEx (Outstanding):
$70.00M56.42% of MCap
$70.00M246.5% of MCap
11/08/2021
Funding Option:
n/a
n/a
11/08/2021
Documentation:
none
PRODUCER
11/19/2023
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
5
8
04/12/2023
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.
(guess) 120,000oz.
11/08/2021
Cash Cost:
$1,100
$1,100
11/08/2021
Extra Operating Cost:
$400
$400
11/08/2021
Total:
$1,500
$1,500
11/08/2021
Margin (Free Cash Flow):
$324 (18%)
$1,146 (43%)
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%
11/19/2023
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
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
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
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
$1,375.56M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$388.32M
$1,375.56M
n/a
Max Profit / Current MCap:
3.130
48.439
n/a
Max Profit Per Share (Gold):
$2.37
$6.43
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.37
$6.43
n/a
Total Free Profit Per Share:
$1.35
$6.23
n/a
FD MCap / Gold Eq.:
$103.39
$23.66
n/a
FD MCap / Silver Eq.:
$1.38
$0.28
n/a
FD MCap / Per Metal as % Spot Price:
5.67%
0.89%
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
$2,476.01M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$698.98M
$2,476.01M
n/a
Max Profit / Current MCap:
5.634
87.190
n/a
Max Profit Per Share (Gold):
$4.26
$11.58
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.26
$11.58
n/a
Total Free Profit Per Share:
$3.24
$11.37
n/a
FD MCap / Gold Eq.:
$57.44
$13.15
n/a
FD MCap / Silver Eq.:
$0.77
$0.15
n/a
FD MCap / Per Metal as % Spot Price:
3.15%
0.50%
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
$3,851.57M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,087.30M
$3,851.57M
n/a
Max Profit / Current MCap:
8.764
135.629
n/a
Max Profit Per Share (Gold):
$6.63
$18.01
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$6.63
$18.01
n/a
Total Free Profit Per Share:
$5.61
$17.80
n/a
FD MCap / Gold Eq.:
$36.92
$8.45
n/a
FD MCap / Silver Eq.:
$0.49
$0.10
n/a
FD MCap / Per Metal as % Spot Price:
2.02%
0.32%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/08/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.7417
AUD 0.6476
12/03/2024
Spot Gold:
$1,823.60
$2,646.30
12/03/2024
Spot Silver:
$24.41
$30.95
12/03/2024
Gold:Silver Ratio:
74.71
85.50
12/03/2024
Spot Gold (Future):
$2,500.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: