Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:NML
AUD
Description
Navarre Minerals Ltd are a gold focused junior, small producer with five exploration properties in Australia. They have approximately 0.45Moz. of gold in the reserves and resources category of which 0.25Moz. are in the measured and indicated category. They have a market capitalisation of ~A$39.49M which is a fall of roughly 5% over the last five months. As of 09/26/2022 they have no debt and ~A$8.33M cash. They have 1,435M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/26/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$41.76M
$39.49M
09/26/2022
$-2.26M
Total Assets:
$26.04M
$27.78M
09/26/2022
$1.74M
Total Liabilities:
$0.91M
$0.97M
09/26/2022
$0.06M
Current Assets:
$7.81M
$8.33M
09/26/2022
$0.52M
Current Liabilities:
$0.91M
$0.97M
09/26/2022
$0.06M
Total Debt:
$0.00M
$0.00M
09/26/2022
$0.00M
Cash:
$7.81M
$8.33M
09/26/2022
$0.52M
Enterprise Value:
$33.95M
$31.16M
12/27/1970
$-2.79M
Cash Flow:
$10.64M
$22.93M
never
$12.29M
Cash Flow Multiple:
3.92
1.72
never
-2.20
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
09/26/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/26/2022
0.00%
Misc
09/26/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,435,000,000
1,435,000,000
09/26/2022
0
Shares (FD):
1,458,000,000
1,458,000,000
09/26/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
09/26/2022
n/a
Production (Gold Eq Oz.):
(guess) 400,000
(guess) 400,000
09/26/2022
0
Production (Silver Eq Oz.) :
(guess) 34,100,186
(guess) 33,530,512
09/26/2022
-569,673
Initial CapEx (Outstanding):
n/a
n/a
09/26/2022
n/a
Funding Option:
n/a
n/a
09/26/2022
n/a
Documentation:
none
PRODUCER
09/26/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
09/26/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.20M
0.20M
09/26/2022
0.00M
Measured & Indicated:
0.25M
0.25M
09/26/2022
0.00M
Inferred:
0.20M
0.20M
09/26/2022
0.00M
Reserves & Resources:
0.45M
0.45M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.16M
0.16M
09/26/2022
0.00M
Measured & Indicated:
0.19M
0.19M
09/26/2022
0.00M
Inferred:
0.08M
0.08M
09/26/2022
0.00M
Reserves & Resources:
0.27M
0.27M
never
0.00M
C U R R E N T
Annual Production:
(guess) 400,000oz.
(guess) 400,000oz.
09/26/2022
0oz.
Cash Cost:
$1,200
$1,200
09/26/2022
$0.00
Extra Operating Cost:
$600
$600
09/26/2022
$0.00
Average Grade:
2.00 g/t
2.00 g/t
09/26/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
09/26/2022
0.00%
F U T U R E
Proven & Probable:
0.30M
0.30M
09/26/2022
0.00M
Annual Production:
400,000oz.
400,000oz.
09/26/2022
0oz.
Cash Cost:
$1,000
$1,000
09/26/2022
$0
Extra Operating Cost:
$600
$600
09/26/2022
$0
SILVER
09/26/2022 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
09/26/2022
0.00M
Measured & Indicated:
n/a
n/a
09/26/2022
0.00M
Inferred:
n/a
n/a
09/26/2022
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
09/26/2022
0.00M
Measured & Indicated:
n/a
n/a
09/26/2022
0.00M
Inferred:
n/a
n/a
09/26/2022
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
09/26/2022
$0.00
Extra Operating Cost:
n/a
n/a
09/26/2022
$0.00
Average Grade:
n/a
n/a
09/26/2022
n/a
Recovery Rate:
n/a
n/a
09/26/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/26/2022
0.00M
Annual Production:
n/a
n/a
09/26/2022
n/a
Cash Cost:
n/a
n/a
09/26/2022
n/a
Extra Operating Cost:
n/a
n/a
09/26/2022
n/a
Property
Last Analysis Data (09/26/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Victoria , Australia
Jubilee
100% (guess)
n/a
n/a
show
Drilling
Exploration
Queensland , Australia
Mt Carlton
100% (guess)
n/a
Both
show
Small producer
Exploration
Victoria , Australia
St Arnaud
100% (guess)
n/a
n/a
show
Early exploration.
Exploration
Victoria , Australia
Stawell
100% (guess)
25,000
Both
show
30 mile trend.
Also includes:
Grange
Westmere
Hermitage
Exploration
Victoria , Australia
Tandarra
49% (guess)
25,000
Both
show
JV with Catalyst Metals
Navarre is not drilling.
Total Land Package Size (ha):
50,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Victoria , Australia
Jubilee
100% (guess)
n/a
n/a
show
Drilling
Exploration
Queensland , Australia
Mt Carlton
100% (guess)
n/a
Both
show
Small producer
Exploration
Victoria , Australia
St Arnaud
100% (guess)
n/a
n/a
show
Early exploration.
Exploration
Victoria , Australia
Stawell
100% (guess)
25,000
Both
show
30 mile trend.
Also includes:
Grange
Westmere
Hermitage
Exploration
Victoria , Australia
Tandarra
49% (guess)
25,000
Both
show
JV with Catalyst Metals
Navarre is not drilling.
Total Land Package Size (ha):
50,000
Profitability (by resource)
Proven & Probable
09/26/2022 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.):
0.20M
0.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.28M
P L A U S I B L E
Gold Eq. Oz.:
0.16M
0.16M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.23M
Maximum Profit (Gold):
$4.26M
$9.17M
n/a
$4.92M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4.26M
$9.17M
n/a
$4.92M
Max Profit / Current MCap:
0.102
0.232
n/a
0.130
Max Profit Per Share (Gold):
$0.00
$0.01
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.00
$0.01
n/a
$0.00
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$260.99
$246.84
n/a
$-14.15
FD Mkt. Cap / Silver Eq.:
$3.06
$2.94
n/a
$-0.12
FD Mkt. Cap / Per Metal as % Spot Price:
14.20%
13.12%
n/a
-1.08%
Measured & Indicated
09/26/2022 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.):
0.25M
0.25M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.36M
P L A U S I B L E
Gold Eq. Oz.:
0.19M
0.19M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.27M
Maximum Profit (Gold):
$5.11M
$11.01M
n/a
$5.90M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5.11M
$11.01M
n/a
$5.90M
Max Profit / Current MCap:
0.122
0.279
n/a
0.156
Max Profit Per Share (Gold):
$0.00
$0.01
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.00
$0.01
n/a
$0.00
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$217.49
$205.70
n/a
$-11.80
FD Mkt. Cap / Silver Eq.:
$2.55
$2.45
n/a
$-0.10
FD Mkt. Cap / Per Metal as % Spot Price:
11.83%
10.93%
n/a
-0.90%
Reserves & Resources
09/26/2022 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.):
0.45M
0.45M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.64M
P L A U S I B L E
Gold Eq. Oz.:
0.27M
0.27M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.39M
Maximum Profit (Gold):
$7.24M
$15.59M
n/a
$8.36M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$7.24M
$15.59M
n/a
$8.36M
Max Profit / Current MCap:
0.173
0.395
n/a
0.222
Max Profit Per Share (Gold):
$0.00
$0.01
n/a
$0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.00
$0.01
n/a
$0.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$153.52
$145.20
n/a
$-8.33
FD Mkt. Cap / Silver Eq.:
$1.80
$1.73
n/a
$-0.07
FD Mkt. Cap / Per Metal as % Spot Price:
8.35%
7.72%
n/a
-0.64%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/26/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6509
AUD 0.6946
02/09/2023
Spot Gold:
$1,838.00
$1,881.90
02/09/2023
$43.90
Spot Silver:
$21.56
$22.45
02/09/2023
$0.89
Gold:Silver Ratio:
85.25
83.83
02/09/2023
-1.42
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: