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

Future Metals NL

www: future-metals.com.au   email: patrick@future-metals.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:FME AUD
LON:FME GBX

Description

Future Metals NL are a gold focused junior, late stage developer with one exploration property in Australia. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~A$6.23M which is a fall of roughly 21% over the last two months. As of 01/24/2025 they have no debt and ~A$1.06M cash. They have 575M shares outstanding and trade on the Australian Stock Exchange and the London Stock Exchange.

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

General Details

Financial 01/24/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $7.85M $6.23M 01/24/2025 $-1.63M
Total Assets: $12.00M $11.90M 01/24/2025 $-0.10M
Total Liabilities: $0.25M $0.25M 01/24/2025 $0.00M
Current Assets: $1.07M $1.06M 01/24/2025 $-0.01M
Current Liabilities: $0.25M $0.25M 01/24/2025 $0.00M
Total Debt: $0.00M $0.00M 01/24/2025 $0.00M
Cash: $1.07M $1.06M 01/24/2025 $-0.01M
Enterprise Value: $6.78M $5.16M 03/01/1970 $-1.62M
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: 01/24/2025 n/a
Misc 01/24/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 575,040,495 575,040,495 01/24/2025 0
Shares (FD): 829,000,000 829,000,000 01/24/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2028 01/24/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/24/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/24/2025 0
Initial CapEx (Outstanding): $165.00M
2100.85% of MCap		 $165.00M
2649.23% of MCap 		01/24/2025 $0.00M
Funding Option: n/a n/a 01/24/2025 n/a
Documentation: none PEA 01/24/2025 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 01/24/2025 0
Cash Flow Multiplier: 3 3 01/24/2025 0.00

Resource Data

GOLD 01/24/2025
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 01/24/2025 0.00M
Measured & Indicated: 2.00M 2.00M 01/24/2025 0.00M
Inferred: 1.00M 1.00M 01/24/2025 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/24/2025 0.00M
Measured & Indicated: 1.36M 1.36M 01/24/2025 0.00M
Inferred: 0.43M 0.43M 01/24/2025 0.00M
Reserves & Resources: 1.79M 1.79M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/24/2025 $0.00
Extra Operating Cost: n/a n/a 01/24/2025 $0.00
Total: $2,000 $2,000 01/24/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 01/24/2025 n/a
Open Pit (Avg): n/a 2.00 g/t 01/24/2025 2.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/24/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 01/24/2025 0.00M
Annual Production: 70,000oz. 70,000oz. 01/24/2025 0oz.
Cash Cost: $1,300 $1,300 01/24/2025 $0
Extra Operating Cost: $700 $700 01/24/2025 $0
SILVER 01/24/2025
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 01/24/2025 0.00M
Measured & Indicated: n/a n/a 01/24/2025 0.00M
Inferred: n/a n/a 01/24/2025 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 01/24/2025 0.00M
Measured & Indicated: n/a n/a 01/24/2025 0.00M
Inferred: n/a n/a 01/24/2025 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 01/24/2025 $0.00
Extra Operating Cost: n/a n/a 01/24/2025 $0.00
Total: n/a n/a 01/24/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/24/2025 n/a
Open Pit (Avg): n/a n/a never n/a
Recovery Rate: n/a n/a 01/24/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/24/2025 0.00M
Annual Production: n/a n/a 01/24/2025 n/a
Cash Cost: n/a n/a 01/24/2025 n/a
Extra Operating Cost: n/a n/a 01/24/2025 n/a

Property

Last Analysis Data  (01/24/2025)
Stage Name Owned Au Ag Cu Notes
Exp Panton 100% show
4.5M oz PGE
2M oz high grade section at 5.5 gpt.
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Panton 100% show
4.5M oz PGE
2M oz high grade section at 5.5 gpt.

Profitability (by resource)

Proven &
Probable		 01/24/2025
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		 01/24/2025
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.86M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.36M 1.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.62M
Maximum Profit (Gold): $1,046.25M $1,516.40M n/a $470.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,046.25M $1,516.40M n/a $470.15M
Max Profit / Current MCap: 133.213 243.472 n/a 110.259
Max Profit Per Share (Gold): $1.26 $1.83 n/a $0.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.26 $1.83 n/a $0.57
Total Free Profit Per Share: $1.25 $1.82 n/a $0.57
FD MCap / Gold Eq.: $5.77 $4.58 n/a $-1.20
FD MCap / Silver Eq.: $0.06 $0.05 n/a $-0.01
FD MCap / Per Metal
as % Spot Price:		 0.21% 0.15% n/a -0.06%

Reserves &
Resources		 01/24/2025
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.79M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.79M 1.79M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.44M
Maximum Profit (Gold): $1,373.20M $1,990.28M n/a $617.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,373.20M $1,990.28M n/a $617.07M
Max Profit / Current MCap: 174.842 319.557 n/a 144.715
Max Profit Per Share (Gold): $1.66 $2.40 n/a $0.74
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.66 $2.40 n/a $0.74
Total Free Profit Per Share: $1.64 $2.39 n/a $0.75
FD MCap / Gold Eq.: $4.40 $3.49 n/a $-0.91
FD MCap / Silver Eq.: $0.05 $0.04 n/a $-0.01
FD MCap / Per Metal
as % Spot Price:		 0.16% 0.11% n/a -0.05%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults