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

Polymetals Resources Ltd

www: polymetals.com   email: info@polymetals.com
Category: Junior: Near-term 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:POL AUD

Description

Polymetals Resources Ltd are a silver focused junior, near-term producer with one exploration property in Australia. They have approximately 60Moz. of silver in the reserves and resources category of which 45Moz. are in the measured and indicated category. They have a market capitalisation of ~A$92.91M which is a rise of roughly 30% over the last four weeks. As of 10/24/2024 they have ~A$13M debt and ~A$5.21M cash. They have 195M 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 10/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $71.73M $92.91M 10/24/2024
Total Assets: $15.29M $14.99M 10/24/2024
Total Liabilities: $15.95M $15.64M 10/24/2024
Current Assets: $5.32M $5.21M 10/24/2024
Current Liabilities: $2.66M $2.61M 10/24/2024
Total Debt: $13.29M $13.03M 10/24/2024
Cash: $5.32M $5.21M 10/24/2024
Enterprise Value: $79.71M $100.73M 03/11/1973
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: 10/24/2024
Misc 10/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 194,760,665 194,760,665 10/24/2024
Shares (FD): 198,000,000 198,000,000 10/24/2024
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 06/01/2025 10/24/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/24/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/24/2024
Initial CapEx (Outstanding): $15.00M
20.91% of MCap		 $15.00M
16.15% of MCap 		10/24/2024
Funding Option: n/a (guess)  Debt Financing 10/24/2024
Documentation: none PEA 10/24/2024
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 10/24/2024
Cash Flow Multiplier: 8 8 10/24/2024

Resource Data

GOLD 10/24/2024
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 10/24/2024
Measured & Indicated: n/a n/a 10/24/2024
Inferred: n/a n/a 10/24/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/24/2024
Measured & Indicated: n/a n/a 10/24/2024
Inferred: n/a n/a 10/24/2024
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 10/24/2024
Extra Operating Cost: n/a n/a 10/24/2024
Total: n/a n/a 10/24/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/24/2024
Open Pit (Avg): n/a n/a never
Recovery Rate: n/a n/a 10/24/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/24/2024
Annual Production: n/a n/a 10/24/2024
Cash Cost: n/a n/a 10/24/2024
Extra Operating Cost: n/a n/a 10/24/2024
SILVER 10/24/2024
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 10/24/2024
Measured & Indicated: 45.00M 45.00M 10/24/2024
Inferred: 15.00M 15.00M 10/24/2024
Reserves & Resources: 60.00M 60.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/24/2024
Measured & Indicated: 28.80M 28.80M 10/24/2024
Inferred: 6.00M 6.00M 10/24/2024
Reserves & Resources: 34.80M 34.80M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $5.00 $5.00 10/24/2024
Extra Operating Cost: $10.00 $10.00 10/24/2024
Total: $15.00 $15.00 10/24/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/24/2024
Open Pit (Avg): n/a 80.00 g/t 10/24/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/24/2024
F
U
T
U
R
E		 Proven & Probable: 40.00M 40.00M 10/24/2024
Annual Production: 2,000,000oz. 2,000,000oz. 10/24/2024
Cash Cost: $5.00 $5.00 10/24/2024
Extra Operating Cost: $10.00 $10.00 10/24/2024

Property

Last Analysis Data  (10/24/2024)
Stage Name Owned Au Ag Cu Notes
Exp Endeavor 100% show
60M oz at 80 gpt AU
Plus zinc and lead offsets
Total Land Package Size (ha): 110,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Endeavor 100% show
60M oz at 80 gpt AU
Plus zinc and lead offsets
Total Land Package Size (ha): 110,000  

Profitability (by resource)

Proven &
Probable		 10/24/2024
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		 10/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 45.00M 45.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 28.80M 28.80M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $530.21M $467.14M n/a
Total Maximum Profit: $530.21M $467.14M n/a
Max Profit / Current MCap: 7.391 5.028 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $2.68 $2.36 n/a
Total Max Profit Per Share: $2.68 $2.36 n/a
Total Free Profit Per Share: $2.13 $1.64 n/a
FD MCap / Gold Eq.: $203.18 $275.43 n/a
FD MCap / Silver Eq.: $2.49 $3.23 n/a
FD MCap / Per Metal
as % Spot Price:		 7.45% 10.33% n/a

Reserves &
Resources		 10/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 60.00M 60.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 34.80M 34.80M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $640.67M $564.46M n/a
Total Maximum Profit: $640.67M $564.46M n/a
Max Profit / Current MCap: 8.931 6.076 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $3.24 $2.85 n/a
Total Max Profit Per Share: $3.24 $2.85 n/a
Total Free Profit Per Share: $2.69 $2.13 n/a
FD MCap / Gold Eq.: $168.15 $227.94 n/a
FD MCap / Silver Eq.: $2.06 $2.67 n/a
FD MCap / Per Metal
as % Spot Price:		 6.17% 8.55% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults