Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

FireFly Metals Ltd

www: fireflymetals.com.au   email: info@fireflymetals.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:FFM AUD
TSE:FFM CAD
OTCMKTS:MNXMF USD

Description

FireFly Metals Ltd are a gold focused junior, late stage developer with one mine in development in Canada and one exploration property. They have approximately 2.5Moz. of gold in the reserves and resources category They have a market capitalisation of ~A$461.09M which is a rise of roughly 36% over the last nine months. As of 12/27/2024 they have no debt and ~A$58.63M cash. They have 564M shares outstanding and trade on

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

General Details

Financial 12/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $339.61M $461.09M 12/27/2024
MCap (OS): $322.36M $437.67M 12/27/2024
Total Assets: $62.15M $66.63M 12/27/2024
Total Liabilities: $0.44M $0.47M 12/27/2024
Current Assets: $54.69M $58.63M 12/27/2024
Current Liabilities: $0.31M $0.33M 12/27/2024
Total Debt: $0.00M $0.00M 12/27/2024
Cash: $54.69M $58.63M 12/27/2024
Debt (Net): $-54.69M $-58.63M
Enterprise Value: $284.92M $402.45M 10/02/1982
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/27/2024
Misc 12/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 563,826,922 563,826,922 12/27/2024
Shares (FD): 594,000,000 594,000,000 12/27/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a n/a 12/27/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/27/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/27/2024
Development Phase: none none 12/27/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 12/24/2023
Cash Flow Multiple: 4 4 12/27/2024

Resource Data

GOLD 12/27/2024
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 12/27/2024
Measured & Indicated: n/a n/a 12/27/2024
Inferred: 2.50M 2.50M 12/27/2024
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/27/2024
Measured & Indicated: n/a n/a 12/27/2024
Inferred: 1.13M 1.13M 12/27/2024
Reserves & Resources: 1.13M 1.13M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/27/2024
Extra Operating Cost: n/a n/a 12/27/2024
Total: $1,500 $1,500 12/27/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 12/27/2024
Open Pit (Avg): n/a n/a 12/30/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/27/2024
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 12/27/2024
Annual Production: 80,000oz. 80,000oz. 12/27/2024
Cash Cost: $1,000 $1,000 12/27/2024
Extra Operating Cost: $500 $500 12/27/2024
SILVER 12/27/2024
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 12/27/2024
Measured & Indicated: n/a n/a 12/27/2024
Inferred: n/a n/a 12/27/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/27/2024
Measured & Indicated: n/a n/a 12/27/2024
Inferred: n/a n/a 12/27/2024
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 12/27/2024
Extra Operating Cost: n/a n/a 12/27/2024
Total: n/a n/a 12/27/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/27/2024
Open Pit (Avg): n/a n/a 12/30/2023
Recovery Rate: n/a n/a 12/27/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/27/2024
Annual Production: n/a n/a 12/27/2024
Cash Cost: n/a n/a 12/27/2024
Extra Operating Cost: n/a n/a 12/27/2024

Property

Last Analysis Data  (12/27/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Pickle Crow
80 show
80% ownership. JV with First Mining.

1.2 million oz at 8 gpt.

Drilling. No guidance yet for production.

Permitted.

Size: 32,000 ha
Exp Green Bay - Ming
100 show
60M tons = 1M lbs of copper.
1.7% CU
.3 gpt Au
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Pickle Crow
80 show
80% ownership. JV with First Mining.

1.2 million oz at 8 gpt.

Drilling. No guidance yet for production.

Permitted.

Size: 32,000 ha
Exp Green Bay - Ming
100 show
60M tons = 1M lbs of copper.
1.7% CU
.3 gpt Au

Profitability (by resource)

Proven &
Probable		 12/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 12/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Reserves &
Resources		 12/27/2024
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.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.13M 1.13M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,260.56M $2,445.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,260.56M $2,445.30M n/a
Max Profit / Current MCap: 3.712 5.303 n/a
Max Profit Per Share (Gold): $2.12 $4.12 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.12 $4.12 n/a
Total Free Profit Per Share: $1.20 $2.95 n/a
FD MCap / Gold Eq.: $301.88 $409.86 n/a
FD MCap / Silver Eq.: $3.38 $4.76 n/a
FD MCap / Per Metal
as % Spot Price:		 11.52% 11.16% n/a
EV / Gold Eq.: $253.27 $357.74 n/a
EV / Silver Eq.: $2.84 $4.16 n/a
EV / Per Metal
as % Spot Price:		 9.66% 9.74% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults