Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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$791.62M which is a fall of roughly 23% over the last three months. As of 12/23/2025 they have no debt and ~A$73.73M cash. They have 688M shares outstanding and trade on

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

General Details

Financial 12/23/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,026.18M $791.62M 12/23/2025
MCap (OS): $960.93M $741.29M 12/23/2025
Total Assets: $246.10M $258.49M 12/23/2025
Total Liabilities: $16.38M $17.20M 12/23/2025
Current Assets: $74.88M $78.65M 12/23/2025
Current Liabilities: $8.83M $9.27M 12/23/2025
Total Debt: $0.00M $0.00M 12/23/2025
Cash: $70.20M $73.73M 12/23/2025
Debt (Net): $-70.20M $-73.73M
Enterprise Value: $955.98M $717.89M
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: 12/23/2025
Misc 12/23/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 687,700,000 687,700,000 12/23/2025
Shares (FD): 734,400,000 734,400,000 12/23/2025
Insider Ownership: 10% 10% 12/23/2025
Dividend (Annual): n/a n/a 12/23/2025
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a n/a 12/23/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/23/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/23/2025
Development Phase: none none 12/23/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 12/23/2025
Cash Flow Multiple: 4 4 12/23/2025

Resource Data

GOLD
(inc. Base Metals)
 12/23/2025
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 12/23/2025
Measured & Indicated: n/a n/a 12/23/2025
Inferred: 2.50M 2.50M 12/23/2025
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/23/2025
Measured & Indicated: n/a n/a 12/23/2025
Inferred: 1.13M 1.13M 12/23/2025
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 12/23/2025
Extra Operating Cost: n/a n/a 12/23/2025
Total: $1,500 $1,500 12/23/2025
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 12/23/2025
Open Pit (Avg): n/a n/a 12/23/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/23/2025
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 12/23/2025
Annual Production: 80,000oz. 80,000oz. 12/23/2025
Cash Cost: $1,000 $1,000 12/23/2025
Extra Operating Cost: $500 $500 12/23/2025
SILVER
(inc. Base Metals)
 12/23/2025
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 12/23/2025
Measured & Indicated: n/a n/a 12/23/2025
Inferred: n/a n/a 12/23/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/23/2025
Measured & Indicated: n/a n/a 12/23/2025
Inferred: n/a n/a 12/23/2025
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 12/23/2025
Extra Operating Cost: n/a n/a 12/23/2025
Total: n/a n/a 12/23/2025
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 12/23/2025
Open Pit (Avg): n/a n/a 12/23/2025
Recovery Rate: n/a n/a 12/23/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/23/2025
Annual Production: n/a n/a 12/23/2025
Cash Cost: n/a n/a 12/23/2025
Extra Operating Cost: n/a n/a 12/23/2025

Property

Last Analysis Data  (12/23/2025)
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		 12/23/2025
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		 12/23/2025
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		 12/23/2025
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): $3,322.22M $3,510.98M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,322.22M $3,510.98M n/a
Max Profit / Current MCap: 3.237 4.435 n/a
Max Profit Per Share (Gold): $4.52 $4.78 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.52 $4.78 n/a
Total Free Profit Per Share: $2.43 $3.25 n/a
FD MCap / Gold Eq.: $912.16 $703.67 n/a
FD MCap / Silver Eq.: $14.52 $10.88 n/a
FD MCap / Per Metal
as % Spot Price:		 20.48% 15.23% n/a
EV / Gold Eq.: $849.76 $638.12 n/a
EV / Silver Eq.: $13.53 $9.86 n/a
EV / Per Metal
as % Spot Price:		 19.08% 13.81% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults