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

Magnetic Resources NL

www: magres.com.au   email: info@magres.com.au
Category: Junior: Late Stage Developer
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:MAU AUD

Description

Magnetic Resources NL are a gold focused junior, late stage developer with one mine in development in Australia. They have approximately 2Moz. 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$234.48M which is a rise of roughly 13% over the last six months. As of 05/18/2024 they have no debt and ~A$2.61M cash. They have 258M 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 05/18/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $207.06M $234.48M 05/18/2024
Total Assets: $3.35M $3.26M 05/18/2024
Total Liabilities: $0.33M $0.33M 05/18/2024
Current Assets: $2.68M $2.61M 05/18/2024
Current Liabilities: $0.33M $0.33M 05/18/2024
Total Debt: $0.00M $0.00M 05/18/2024
Cash: $2.68M $2.61M 05/18/2024
Enterprise Value: $204.38M $231.88M 05/07/1977
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: 05/18/2024
Misc 05/18/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 258,000,593 258,000,593 05/18/2024
Shares (FD): 289,000,000 289,000,000 05/18/2024
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 01/01/2026 05/18/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/18/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/18/2024
Initial CapEx (Outstanding): $65.00M
31.39% of MCap		 $65.00M
27.72% of MCap 		05/18/2024
Funding Option: n/a n/a 05/18/2024
Documentation: none PFS 11/15/2024
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 05/18/2024
Cash Flow Multiplier: 8 8 05/18/2024

Resource Data

GOLD 05/18/2024
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 05/18/2024
Measured & Indicated: 1.00M 1.00M 05/18/2024
Inferred: 1.00M 1.00M 05/18/2024
Reserves & Resources: 2.00M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/18/2024
Measured & Indicated: 0.72M 0.72M 05/18/2024
Inferred: 0.45M 0.45M 05/18/2024
Reserves & Resources: 1.17M 1.17M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/18/2024
Extra Operating Cost: n/a n/a 05/18/2024
Total: $1,350 $1,350 05/18/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/18/2024
Open Pit (Avg): n/a 1.40 g/t 05/05/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 05/18/2024
Annual Production: 90,000oz. 90,000oz. 05/18/2024
Cash Cost: $850 $850 05/18/2024
Extra Operating Cost: $500 $500 05/18/2024
SILVER 05/18/2024
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 05/18/2024
Measured & Indicated: n/a n/a 05/18/2024
Inferred: n/a n/a 05/18/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/18/2024
Measured & Indicated: n/a n/a 05/18/2024
Inferred: n/a n/a 05/18/2024
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 05/18/2024
Extra Operating Cost: n/a n/a 05/18/2024
Total: n/a n/a 05/18/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/18/2024
Open Pit (Avg): n/a n/a 05/05/2023
Recovery Rate: n/a n/a 05/18/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/18/2024
Annual Production: n/a n/a 05/18/2024
Cash Cost: n/a n/a 05/18/2024
Extra Operating Cost: n/a n/a 05/18/2024

Property

Last Analysis Data  (05/18/2024)
Stage Name Owned Au Ag Cu Notes
Dev Lady Julie 100% show
Maiden Resource 600K oz at 1.4
Working on permitting
Total Land Package Size (ha): 25,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Lady Julie 100% show
Maiden Resource 600K oz at 1.4
Working on permitting
Total Land Package Size (ha): 25,000  

Profitability (by resource)

Proven &
Probable		 05/18/2024
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
Measured &
Indicated		 05/18/2024
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.): 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): $766.44M $948.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $766.44M $948.89M n/a
Max Profit / Current MCap: 3.702 4.047 n/a
Max Profit Per Share (Gold): $2.65 $3.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.65 $3.28 n/a
Total Free Profit Per Share: $1.58 $2.04 n/a
FD MCap / Gold Eq.: $287.58 $325.67 n/a
FD MCap / Silver Eq.: $3.75 $3.80 n/a
FD MCap / Per Metal
as % Spot Price:		 11.91% 12.21% n/a

Reserves &
Resources		 05/18/2024
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.17M 1.17M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,245.47M $1,541.94M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,245.47M $1,541.94M n/a
Max Profit / Current MCap: 6.015 6.576 n/a
Max Profit Per Share (Gold): $4.31 $5.34 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.31 $5.34 n/a
Total Free Profit Per Share: $3.24 $4.09 n/a
FD MCap / Gold Eq.: $176.97 $200.41 n/a
FD MCap / Silver Eq.: $2.31 $2.34 n/a
FD MCap / Per Metal
as % Spot Price:		 7.33% 7.51% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults