Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Navarre Minerals Ltd

www: navarre.com.au   email: info@navarre.com.au
Category: Junior: Small Producer
Rating & Risk: Login to view
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.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

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)

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.     ×