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

Evolution Mining Ltd

www: www.evolutionmining.com.au   email: admin.sydney@evolutionmining.com.au
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:EVN AUD
OTCMKTS:CAHPF USD

Description

Evolution Mining Ltd are a gold focused major with four producing mines in Australia and Canada and one mine in development in Australia. Currently they produce roughly 750koz. of gold per year. They have approximately 32Moz. of gold in the reserves and resources category of which 23Moz. are in the measured and indicated category. They have a market capitalisation of ~$12454.1M which is a rise of roughly 13% over the last four months. As of 05/11/2025 they have ~$1,122M debt and ~$423M cash. They have 2,002M shares outstanding and trade on

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

General Details

Financial 05/11/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $11,035.27M $12,454.10M 05/11/2025
MCap (OS): $11,009.86M $12,425.42M 05/11/2025
Total Assets: $1,800.00M $1,800.00M 05/11/2025
Total Liabilities: $500.00M $500.00M 05/11/2025
Current Assets: $423.00M $423.00M 05/11/2025
Current Liabilities: $140.00M $140.00M 05/11/2025
Total Debt: $1,122.00M $1,122.00M 05/11/2025
Cash: $423.00M $423.00M 05/11/2025
Debt (Net): $699.00M $699.00M
Enterprise Value: $11,734.27M $13,153.10M 10/21/2386
Cash Flow: $1,336.13M $1,518.10M never
Cash Flow Multiple: 8.26 8.20 never
Net Debt to
Cash Flow Ratio:		 0.52 0.46 never
Finance within 1 year: No No 05/11/2025
Misc 05/11/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 2,002,378,516 2,002,378,516 05/11/2025
Shares (FD): 2,007,000,000 2,007,000,000 05/11/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 0.75% 09/01/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 05/11/2025
Production (Gold Eq Oz.): (guess) 
750,000		 (guess) 
750,000		 05/11/2025
Production (Silver Eq Oz.): (guess) 
75,564,169		 (guess) 
64,730,973		 05/11/2025
Development Phase: none Producer (Multiple Mines) 09/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 04/24/2023
Cash Flow Multiple: 22 22 05/11/2025

Resource Data

GOLD 05/11/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 11.00M 11.00M 05/11/2025
Measured & Indicated: 23.00M 23.00M 05/11/2025
Inferred: 9.00M 9.00M 05/11/2025
Reserves & Resources: 32.00M 32.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 9.90M 9.90M 05/11/2025
Measured & Indicated: 18.54M 18.54M 05/11/2025
Inferred: 4.05M 4.05M 05/11/2025
Reserves & Resources: 22.59M 22.59M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
750,000oz.		 (guess) 
750,000oz.		 05/11/2025
Cash Cost: $850 $1,000 08/13/2025
Extra Operating Cost: $650 $650 05/11/2025
Total: $1,500 $1,650 08/13/2025
Margin (Free Cash Flow): $1,782 (54%) $2,024 (55%)
MCap / Production (AuEq): $14,713.70 $16,605.47
EV / Production (AuEq): $15,645.70 $17,537.47
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 05/11/2025
Open Pit (Avg): n/a 1.00 g/t 03/18/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/01/2025
F
U
T
U
R
E		 Proven & Probable: 23.00M 23.00M 05/11/2025
Annual Production: 850,000oz. 850,000oz. 05/11/2025
Cash Cost: $950 $1,100 08/13/2025
Extra Operating Cost: $650 $650 05/11/2025
SILVER 05/11/2025
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 05/11/2025
Measured & Indicated: n/a n/a 05/11/2025
Inferred: n/a n/a 05/11/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/11/2025
Measured & Indicated: n/a n/a 05/11/2025
Inferred: n/a n/a 05/11/2025
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 05/11/2025
Extra Operating Cost: n/a n/a 05/11/2025
Total: n/a n/a 05/11/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $146.04 $192.40
EV / Production (AgEq): $155.29 $203.20
G
R
A
D
E		 Underground (Avg): n/a n/a 05/11/2025
Open Pit (Avg): n/a n/a 05/08/2023
Recovery Rate: n/a n/a 05/11/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/11/2025
Annual Production: n/a n/a 05/11/2025
Cash Cost: n/a n/a 05/11/2025
Extra Operating Cost: n/a n/a 05/11/2025

Property

Last Analysis Data  (05/11/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Cowal
100 show
9M oz.
Prod Mt Rawdon
100 n/a
Prod Mungari
100 n/a
Dev Ernest Henry
100 show
2.2M oz
Prod Red Lake
100 show
Large gold mine.

200,000 oz per year.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Cowal
100 show
9M oz.
Prod Mt Rawdon
100 n/a
Prod Mungari
100 n/a
Dev Ernest Henry
100 show
2.2M oz
Prod Red Lake
100 show
Large gold mine.

200,000 oz per year.

Profitability (by resource)

Proven &
Probable		 05/11/2025
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.): 11.00M 11.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.90M 9.90M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $17,636.85M $20,038.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $17,636.85M $20,038.89M n/a
Max Profit / Current MCap: 1.598 1.609 n/a
Max Profit Per Share (Gold): $8.79 $9.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $8.79 $9.98 n/a
Total Free Profit Per Share: $0.21 $0.67 n/a
FD MCap / Gold Eq.: $1,114.67 $1,257.99 n/a
FD MCap / Silver Eq.: $11.06 $14.58 n/a
FD MCap / Per Metal
as % Spot Price:		 33.97% 34.24% n/a
EV / Gold Eq.: $1,185.28 $1,328.60 n/a
EV / Silver Eq.: $11.76 $15.39 n/a
EV / Per Metal
as % Spot Price:		 36.12% 36.16% n/a
Measured &
Indicated		 05/11/2025
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.): 23.00M 23.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 18.54M 18.54M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $33,029.01M $37,527.37M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $33,029.01M $37,527.37M n/a
Max Profit / Current MCap: 2.993 3.013 n/a
Max Profit Per Share (Gold): $16.46 $18.70 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $16.46 $18.70 n/a
Total Free Profit Per Share: $7.88 $9.38 n/a
FD MCap / Gold Eq.: $595.21 $671.74 n/a
FD MCap / Silver Eq.: $5.91 $7.78 n/a
FD MCap / Per Metal
as % Spot Price:		 18.14% 18.28% n/a
EV / Gold Eq.: $632.92 $709.44 n/a
EV / Silver Eq.: $6.28 $8.22 n/a
EV / Per Metal
as % Spot Price:		 19.29% 19.31% n/a

Reserves &
Resources		 05/11/2025
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.): 32.00M 32.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 22.59M 22.59M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $40,244.09M $45,725.10M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $40,244.09M $45,725.10M n/a
Max Profit / Current MCap: 3.647 3.671 n/a
Max Profit Per Share (Gold): $20.05 $22.78 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $20.05 $22.78 n/a
Total Free Profit Per Share: $11.47 $13.47 n/a
FD MCap / Gold Eq.: $488.50 $551.31 n/a
FD MCap / Silver Eq.: $4.85 $6.39 n/a
FD MCap / Per Metal
as % Spot Price:		 14.89% 15.01% n/a
EV / Gold Eq.: $519.45 $582.25 n/a
EV / Silver Eq.: $5.16 $6.75 n/a
EV / Per Metal
as % Spot Price:		 15.83% 15.85% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×