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:BKHRF 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$136.83M which is a rise of roughly 37% over the last two months. As of 05/25/2020 they have ~A$3M debt and ~A$2.79M cash. They have 128M 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 05/25/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $99.68M $136.83M 06/17/2020 $37.15M
Total Assets: $113.00M $120.77M 05/25/2020 $7.77M
Total Liabilities: $48.99M $52.36M 05/25/2020 $3.37M
Current Assets: $19.60M $20.94M 05/25/2020 $1.35M
Current Liabilities: $28.09M $30.02M 05/25/2020 $1.93M
Total Debt: $3.27M $3.49M 05/25/2020 $0.22M
Cash: $2.61M $2.79M 05/25/2020 $0.18M
Enterprise Value: $100.33M $137.52M 05/11/1974 $37.19M
Cash Flow: $26.78M $31.18M never $4.39M
Cash Flow Multiple: 3.72 4.39 never 0.67
Net Debt to
Cash Flow Ratio:		 0.02 0.02 never 0.00
Finance within 1 year: 05/25/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/25/2020 0.00%
Misc 05/25/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 10,028,588,000 128,000,000 06/17/2020 -9,900,588,000
Shares (FD): 10,900,000,000 140,000,000 06/17/2020 -10,760,000,000
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 05/25/2020 n/a
Production (Gold Eq Oz.): (guess) 
80,000		 (guess) 
80,000		 05/25/2020 0
Production (Silver Eq Oz.): (guess) 
8,062,041		 (guess) 
7,716,818		 05/25/2020 -345,223
Initial CapEx (Outstanding): $100.00M
100.32% of Mkt.Cap		 $100.00M
73.09% of Mkt.Cap 		05/25/2020 $0.00M
Funding Option: n/a n/a 05/25/2020 n/a
Documentation: none PRODUCER 07/07/2020 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 05/25/2020
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 05/25/2020 0.00M
Measured & Indicated: 3.00M 3.00M 05/25/2020 0.00M
Inferred: 3.00M 3.00M 05/25/2020 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.13M 1.13M 05/25/2020 0.00M
Measured & Indicated: 2.03M 2.03M 05/25/2020 0.00M
Inferred: 1.13M 1.13M 05/25/2020 0.00M
Reserves & Resources: 3.15M 3.15M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
80,000oz.		 (guess) 
80,000oz.		 05/25/2020 0oz.
Cash Cost: $850 $850 05/25/2020 $0.00
Extra Operating Cost: $400 $400 05/25/2020 $0.00
Average Grade: 2.00 g/t 2.00 g/t 05/25/2020 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 07/07/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.50M 4.50M 05/25/2020 0.00M
Annual Production: 200,000oz. 200,000oz. 05/25/2020 0oz.
Cash Cost: $850 $850 05/25/2020 $0
Extra Operating Cost: $400 $400 05/25/2020 $0
SILVER 05/25/2020
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 05/25/2020 0.00M
Measured & Indicated: n/a n/a 05/25/2020 0.00M
Inferred: n/a n/a 05/25/2020 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 05/25/2020 0.00M
Measured & Indicated: n/a n/a 05/25/2020 0.00M
Inferred: n/a n/a 05/25/2020 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 05/25/2020 $0.00
Extra Operating Cost: n/a n/a 05/25/2020 $0.00
Average Grade: n/a n/a 05/25/2020 n/a
Recovery Rate: n/a n/a 05/25/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/25/2020 0.00M
Annual Production: n/a n/a 05/25/2020 n/a
Cash Cost: n/a n/a 05/25/2020 n/a
Extra Operating Cost: n/a n/a 05/25/2020 n/a

Property

Last Analysis Data  (05/25/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development 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 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		 05/25/2020
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 -6.47M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.13M 1.13M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.85M
Maximum Profit (Gold): $282.50M $328.80M n/a $46.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $282.50M $328.80M n/a $46.31M
Max Profit / Current MCap: 2.834 2.403 n/a -0.431
Max Profit Per Share (Gold): $0.03 $2.35 n/a $2.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $2.35 n/a $2.32
Total Free Profit Per Share: $0.01 $0.95 n/a $0.94
FD Mkt. Cap / Gold Eq.: $88.60 $121.62 n/a $33.02
FD Mkt. Cap / Silver Eq.: $0.88 $1.26 n/a $0.38
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.13% 6.73% n/a 1.61%
Measured &
Indicated		 05/25/2020
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 -12.95M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.03M 2.03M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -8.74M
Maximum Profit (Gold): $508.49M $591.84M n/a $83.35M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $508.49M $591.84M n/a $83.35M
Max Profit / Current MCap: 5.101 4.325 n/a -0.776
Max Profit Per Share (Gold): $0.05 $4.23 n/a $4.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $4.23 n/a $4.18
Total Free Profit Per Share: $0.03 $2.83 n/a $2.79
FD Mkt. Cap / Gold Eq.: $49.22 $67.57 n/a $18.35
FD Mkt. Cap / Silver Eq.: $0.49 $0.70 n/a $0.21
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.85% 3.74% n/a 0.89%

Reserves &
Resources		 05/25/2020
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 -25.89M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.15M 3.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -13.59M
Maximum Profit (Gold): $790.99M $920.64M n/a $129.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $790.99M $920.64M n/a $129.65M
Max Profit / Current MCap: 7.935 6.729 n/a -1.207
Max Profit Per Share (Gold): $0.07 $6.58 n/a $6.50
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $6.58 n/a $6.50
Total Free Profit Per Share: $0.06 $5.18 n/a $5.12
FD Mkt. Cap / Gold Eq.: $31.64 $43.44 n/a $11.79
FD Mkt. Cap / Silver Eq.: $0.31 $0.45 n/a $0.14
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.83% 2.40% n/a 0.57%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.