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

Aurelia Metals Ltd

www: www.aureliametals.com   email: office@aureliametals.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:AMI AUD
OTCMKTS:AUMTF USD

Description

Aurelia Metals Ltd are a gold focused junior, emerging mid-tier producer with one producing mine in Australia and two exploration properties. Currently they produce roughly 60koz. 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$203.45M which is a rise of roughly 55% over the last eleven months. As of 12/25/2023 they have ~A$48M debt and ~A$72.34M cash. They have 1,690M 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 12/25/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $131.05M $203.45M 12/25/2023
Total Assets: $441.79M $423.60M 12/25/2023
Total Liabilities: $159.72M $153.15M 12/25/2023
Current Assets: $75.44M $72.34M 12/25/2023
Current Liabilities: $54.37M $52.14M 12/25/2023
Total Debt: $50.30M $48.23M 12/25/2023
Cash: $75.44M $72.34M 12/25/2023
Enterprise Value: $105.90M $179.33M 09/07/1975
Cash Flow: $24.34M $61.07M never
Cash Flow Multiple: 5.39 3.33 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/25/2023
Misc 12/25/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,689,769,404 1,689,769,404 12/25/2023
Shares (FD): 1,836,329,285 1,836,329,285 12/25/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 12/25/2023
Production (Gold Eq Oz.): (guess) 
60,000		 (guess) 
60,000		 12/25/2023
Production (Silver Eq Oz.): (guess) 
5,096,529		 (guess) 
5,137,163		 12/25/2023
Initial CapEx (Outstanding): n/a n/a 12/25/2023
Funding Option: n/a n/a 12/25/2023
Documentation: none PRODUCER 03/24/2024
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023
Cash Flow Multiplier: 6 6 04/21/2023

Resource Data

GOLD 12/25/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.25M 0.25M 12/25/2023
Measured & Indicated: 1.00M 1.00M 12/25/2023
Inferred: 0.50M 0.50M 12/25/2023
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.21M 0.21M 12/25/2023
Measured & Indicated: 0.72M 0.72M 12/25/2023
Inferred: 0.21M 0.21M 12/25/2023
Reserves & Resources: 0.94M 0.94M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
60,000oz.		 (guess) 
60,000oz.		 12/25/2023
Cash Cost: $1,100 $1,100 12/25/2023
Extra Operating Cost: $550 $550 12/25/2023
Total: $1,650 $1,650 12/25/2023
Margin (Free Cash Flow): $406 (20%) $1,018 (38%)
G
R
A
D
E		 Underground (Avg): 1.50 g/t 3.50 g/t 03/24/2024
Open Pit (Avg): n/a 1.00 g/t 03/24/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/24/2024
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 12/25/2023
Annual Production: 80,000oz. 80,000oz. 12/25/2023
Cash Cost: $1,200 $1,200 12/25/2023
Extra Operating Cost: $500 $500 12/25/2023
SILVER 12/25/2023
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 12/25/2023
Measured & Indicated: n/a n/a 12/25/2023
Inferred: n/a n/a 12/25/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/25/2023
Measured & Indicated: n/a n/a 12/25/2023
Inferred: n/a n/a 12/25/2023
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 12/25/2023
Extra Operating Cost: n/a n/a 12/25/2023
Total: n/a n/a 12/25/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/25/2023
Open Pit (Avg): n/a n/a 12/25/2023
Recovery Rate: n/a n/a 12/25/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/25/2023
Annual Production: n/a n/a 12/25/2023
Cash Cost: n/a n/a 12/25/2023
Extra Operating Cost: n/a n/a 12/25/2023

Property

Last Analysis Data  (12/25/2023)
Stage Name Owned Au Ag Cu Notes
Prod Dargues 100% show
Ramping up production.
Exp Hera 100% show
100,000 oz at 1.5 gpt
Exp Peak 100% show
400,000 oz
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Dargues 100% show
Ramping up production.
Exp Hera 100% show
100,000 oz at 1.5 gpt
Exp Peak 100% show
400,000 oz

Profitability (by resource)

Proven &
Probable		 12/25/2023
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.): 0.25M 0.25M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.21M 0.21M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $86.19M $216.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $86.19M $216.30M n/a
Max Profit / Current MCap: 0.658 1.063 n/a
Max Profit Per Share (Gold): $0.05 $0.12 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.05 $0.12 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $616.71 $957.39 n/a
FD MCap / Silver Eq.: $7.26 $11.18 n/a
FD MCap / Per Metal
as % Spot Price:		 30.00% 35.89% n/a
Measured &
Indicated		 12/25/2023
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.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.72M 0.72M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $293.05M $735.43M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $293.05M $735.43M n/a
Max Profit / Current MCap: 2.236 3.615 n/a
Max Profit Per Share (Gold): $0.16 $0.40 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.16 $0.40 n/a
Total Free Profit Per Share: $0.05 $0.23 n/a
FD MCap / Gold Eq.: $181.38 $281.58 n/a
FD MCap / Silver Eq.: $2.14 $3.29 n/a
FD MCap / Per Metal
as % Spot Price:		 8.82% 10.55% n/a

Reserves &
Resources		 12/25/2023
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.94M 0.94M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $379.24M $951.74M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $379.24M $951.74M n/a
Max Profit / Current MCap: 2.894 4.678 n/a
Max Profit Per Share (Gold): $0.21 $0.52 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.21 $0.52 n/a
Total Free Profit Per Share: $0.10 $0.35 n/a
FD MCap / Gold Eq.: $140.16 $217.59 n/a
FD MCap / Silver Eq.: $1.65 $2.54 n/a
FD MCap / Per Metal
as % Spot Price:		 6.82% 8.16% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults