Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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):
$70.00M52.71% of Mkt.Cap
$70.00M82.2% 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)
Defaults
Defaults
11/15/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7244
AUD 0.7800
03/04/2021
Spot Gold:
$1,889.20
$1,718.60
03/04/2021
$-170.60
Spot Silver:
$24.64
$26.13
03/04/2021
$1.49
Gold:Silver Ratio:
76.67
65.77
03/04/2021
-10.90
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: