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

Mithril Silver and Gold

www: mithrilresources.com.au   email: mflynn@mithrilresources.com.au
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:MTH AUD

Description

Mithril Silver and Gold are a silver focused junior, project generator with four exploration properties in Mexico. They have approximately 37Moz. of silver in the reserves and resources category of which 11Moz. are in the measured and indicated category. They have a market capitalisation of ~A$50.84M which is a rise of roughly 4% over the last three weeks. As of 03/10/2025 they have no debt and ~A$9.39M cash. They have 146M 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 03/10/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $48.69M $50.84M 03/10/2025 $2.15M
Total Assets: $9.47M $9.39M 03/10/2025 $-0.08M
Total Liabilities: $0.06M $0.06M 03/10/2025 $0.00M
Current Assets: $9.47M $9.39M 03/10/2025 $-0.08M
Current Liabilities: $0.06M $0.06M 03/10/2025 $0.00M
Total Debt: $0.00M $0.00M 03/10/2025 $0.00M
Cash: $9.47M $9.39M 03/10/2025 $-0.08M
Enterprise Value: $39.22M $41.45M 04/25/1971 $2.23M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 03/10/2025 n/a
Misc 03/10/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 145,663,522 145,663,522 03/10/2025 0
Shares (FD): 203,000,000 203,000,000 03/10/2025 0
Insider Ownership: n/a 25% 03/10/2025 25%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 03/10/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/10/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/10/2025 0
Initial CapEx (Outstanding): n/a n/a 03/10/2025 n/a
Funding Option: n/a n/a 03/10/2025 n/a
Documentation: none none 03/10/2025 n/a
Future MCap Modifier: 0.03
PG/Explorer: Good Project
 0.03
PG/Explorer: Good Project
 09/23/2024 0
Cash Flow Multiplier: none none 03/10/2025 0.00

Resource Data

GOLD 03/10/2025
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 03/10/2025 0.00M
Measured & Indicated: n/a n/a 03/10/2025 0.00M
Inferred: n/a n/a 03/10/2025 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 03/10/2025 0.00M
Measured & Indicated: n/a n/a 03/10/2025 0.00M
Inferred: n/a n/a 03/10/2025 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 03/10/2025 $0.00
Extra Operating Cost: n/a n/a 03/10/2025 $0.00
Total: n/a n/a 03/10/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 03/10/2025 n/a
Open Pit (Avg): n/a n/a 03/12/2022 n/a
Recovery Rate: n/a n/a 03/10/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/10/2025 0.00M
Annual Production: n/a n/a 03/10/2025 n/a
Cash Cost: n/a n/a 03/10/2025 n/a
Extra Operating Cost: n/a n/a 03/10/2025 n/a
SILVER 03/10/2025
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 03/10/2025 0.00M
Measured & Indicated: 11.00M 11.00M 03/10/2025 0.00M
Inferred: 26.00M 26.00M 03/10/2025 0.00M
Reserves & Resources: 37.00M 37.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/10/2025 0.00M
Measured & Indicated: 7.92M 7.92M 03/10/2025 0.00M
Inferred: 11.70M 11.70M 03/10/2025 0.00M
Reserves & Resources: 19.62M 19.62M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: $10.00 $10.00 03/10/2025 $0.00
Extra Operating Cost: $6.00 $6.00 03/10/2025 $0.00
Total: $16.00 $16.00 03/10/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 475.00 g/t 475.00 g/t 03/10/2025 n/a
Open Pit (Avg): n/a n/a 03/12/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/10/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 50.00M 50.00M 03/10/2025 0.00M
Annual Production: n/a n/a 03/10/2025 n/a
Cash Cost: n/a n/a 03/10/2025 n/a
Extra Operating Cost: n/a n/a 03/10/2025 n/a

Property

Last Analysis Data  (03/10/2025)
Stage Name Owned Au Ag Cu
Exp Apolonia 100%
Exp Cometa 100%
Exp Constancia 100%
Exp Reyes 100%
Current Data
Stage Name Owned Au Ag Cu
Exp Apolonia 100%
Exp Cometa 100%
Exp Constancia 100%
Exp Reyes 100%

Profitability (by resource)

Proven &
Probable		 03/10/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 03/10/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): 11.00M 11.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: 7.92M 7.92M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $127.27M $141.13M n/a $13.86M
Total Maximum Profit: $127.27M $141.13M n/a $13.86M
Max Profit / Current MCap: 2.614 2.776 n/a 0.162
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.63 $0.70 n/a $0.07
Total Max Profit Per Share: $0.63 $0.70 n/a $0.07
Total Free Profit Per Share: $0.25 $0.30 n/a $0.05
FD MCap / Gold Eq.: $553.45 $591.12 n/a $37.67
FD MCap / Silver Eq.: $6.15 $6.42 n/a $0.27
FD MCap / Per Metal
as % Spot Price:		 19.17% 18.98% n/a -0.19%

Reserves &
Resources		 03/10/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.01M
Total (Silver Eq. Oz.): 37.00M 37.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: 19.62M 19.62M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $315.29M $349.63M n/a $34.34M
Total Maximum Profit: $315.29M $349.63M n/a $34.34M
Max Profit / Current MCap: 6.476 6.877 n/a 0.401
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.55 $1.72 n/a $0.17
Total Max Profit Per Share: $1.55 $1.72 n/a $0.17
Total Free Profit Per Share: $1.17 $1.32 n/a $0.15
FD MCap / Gold Eq.: $223.41 $238.62 n/a $15.21
FD MCap / Silver Eq.: $2.48 $2.59 n/a $0.11
FD MCap / Per Metal
as % Spot Price:		 7.74% 7.66% n/a -0.08%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults