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

Aurelia Metals Ltd

www: www.aureliametals.com   email: office@aureliametals.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:AMI AUD
OTCMKTS:AUMTF USD

Description

Aurelia Metals Ltd are a gold focused mid-tier producer with one producing mine in Australia and two exploration properties. Currently they produce roughly 110koz. of gold per year. They have approximately 1.5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$157.25M which is a fall of roughly 59% over the last nine months. As of 12/21/2021 they have ~A$16M debt and ~A$14.3M cash. They have 1,237M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/21/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $384.06M $157.25M 12/21/2021 $-226.81M
Total Assets: $462.43M $422.37M 12/21/2021 $-40.06M
Total Liabilities: $167.19M $152.70M 12/21/2021 $-14.48M
Current Assets: $56.91M $51.98M 12/21/2021 $-4.93M
Current Liabilities: $56.91M $51.98M 12/21/2021 $-4.93M
Total Debt: $17.07M $15.60M 12/21/2021 $-1.48M
Cash: $15.65M $14.30M 12/21/2021 $-1.36M
Enterprise Value: $385.48M $158.55M 01/09/1975 $-226.93M
Cash Flow: $30.12M $33.73M never $3.60M
Cash Flow Multiple: 12.75 4.66 never -8.09
Net Debt to
Cash Flow Ratio:		 0.05 0.04 never -0.01
Finance within 1 year: 12/21/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/21/2021 0.00%
Misc 12/21/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,237,000,000 1,237,000,000 12/21/2021 0
Shares (FD): 1,241,000,000 1,241,000,000 12/21/2021 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 12/21/2021 n/a
Production (Gold Eq Oz.): (guess) 
110,000		 (guess) 
110,000		 12/21/2021 0
Production (Silver Eq Oz.): (guess) 
8,807,868		 (guess) 
9,377,551		 12/21/2021 569,683
Initial CapEx (Outstanding): n/a n/a 12/21/2021 n/a
Funding Option: n/a n/a 12/21/2021 n/a
Documentation: none PRODUCER 12/21/2021 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 12/21/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.25M 0.25M 12/21/2021 0.00M
Measured & Indicated: 1.00M 1.00M 12/21/2021 0.00M
Inferred: 0.50M 0.50M 12/21/2021 0.00M
Reserves & Resources: 1.50M 1.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.21M 0.21M 12/21/2021 0.00M
Measured & Indicated: 0.72M 0.72M 12/21/2021 0.00M
Inferred: 0.21M 0.21M 12/21/2021 0.00M
Reserves & Resources: 0.94M 0.94M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
110,000oz.		 (guess) 
110,000oz.		 12/21/2021 0oz.
Cash Cost: $900 $900 12/21/2021 $0.00
Extra Operating Cost: $500 $500 12/21/2021 $0.00
Average Grade: 1.50 g/t 1.50 g/t 12/21/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/21/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 12/21/2021 0.00M
Annual Production: 100,000oz. 100,000oz. 12/21/2021 0oz.
Cash Cost: $900 $900 12/21/2021 $0
Extra Operating Cost: $500 $500 12/21/2021 $0
SILVER 12/21/2021
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 12/21/2021 0.00M
Measured & Indicated: n/a n/a 12/21/2021 0.00M
Inferred: n/a n/a 12/21/2021 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 12/21/2021 0.00M
Measured & Indicated: n/a n/a 12/21/2021 0.00M
Inferred: n/a n/a 12/21/2021 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 12/21/2021 $0.00
Extra Operating Cost: n/a n/a 12/21/2021 $0.00
Average Grade: n/a n/a 12/21/2021 n/a
Recovery Rate: n/a n/a 12/21/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/21/2021 0.00M
Annual Production: n/a n/a 12/21/2021 n/a
Cash Cost: n/a n/a 12/21/2021 n/a
Extra Operating Cost: n/a n/a 12/21/2021 n/a

Property

Last Analysis Data  (12/21/2021)
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia, Australia Dargues 100% (guess) n/a show
Ramping up production.
Exploration Australia, Australia Hera 100% (guess) n/a show
100,000 oz at 1.5 gpt
Exploration Australia, Australia Peak 100% (guess) Open Pit show
400,000 oz
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia, Australia Dargues 100% (guess) n/a show
Ramping up production.
Exploration Australia, Australia Hera 100% (guess) n/a show
100,000 oz at 1.5 gpt
Exploration Australia, Australia Peak 100% (guess) Open Pit show
400,000 oz

Profitability (by resource)

Proven &
Probable		 12/21/2021
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 1.29M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.21M 0.21M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.10M
Maximum Profit (Gold): $116.38M $130.31M n/a $13.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $116.38M $130.31M n/a $13.92M
Max Profit / Current MCap: 0.303 0.829 n/a 0.526
Max Profit Per Share (Gold): $0.09 $0.11 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.09 $0.11 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,807.32 $740.00 n/a $-1,067.32
FD Mkt. Cap / Silver Eq.: $22.57 $8.68 n/a $-13.89
FD Mkt. Cap / Per Metal
as % Spot Price:		 100.90% 40.26% n/a -60.64%
Measured &
Indicated		 12/21/2021
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.18M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.72M 0.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.74M
Maximum Profit (Gold): $395.70M $443.04M n/a $47.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $395.70M $443.04M n/a $47.34M
Max Profit / Current MCap: 1.030 2.817 n/a 1.787
Max Profit Per Share (Gold): $0.32 $0.36 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.32 $0.36 n/a $0.04
Total Free Profit Per Share: $0.00 $0.16 n/a $0.16
FD Mkt. Cap / Gold Eq.: $531.57 $217.65 n/a $-313.92
FD Mkt. Cap / Silver Eq.: $6.64 $2.55 n/a $-4.09
FD Mkt. Cap / Per Metal
as % Spot Price:		 29.68% 11.84% n/a -17.83%

Reserves &
Resources		 12/21/2021
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 7.77M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.94M 0.94M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.84M
Maximum Profit (Gold): $512.08M $573.34M n/a $61.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $512.08M $573.34M n/a $61.26M
Max Profit / Current MCap: 1.333 3.646 n/a 2.313
Max Profit Per Share (Gold): $0.41 $0.46 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.41 $0.46 n/a $0.05
Total Free Profit Per Share: $0.00 $0.27 n/a $0.27
FD Mkt. Cap / Gold Eq.: $410.75 $168.18 n/a $-242.57
FD Mkt. Cap / Silver Eq.: $5.13 $1.97 n/a $-3.16
FD Mkt. Cap / Per Metal
as % Spot Price:		 22.93% 9.15% n/a -13.78%

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.     ×