Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:EVN
AUD
OTCMKTS:CAHPF
USD
Description
Evolution Mining Ltd are a gold focused major with five producing mines in Australia and Canada, two mines in development in Australia and Canada and exploration properties. Currently they produce roughly 650koz. of gold per year. They have approximately 30Moz. of gold in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~$4192.85M which is a fall of roughly 4% over the last nine months. As of 05/14/2022 they have ~$1,250M debt and ~$375M cash. They have 1,842M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/14/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$4,380.79M
$4,192.85M
05/14/2022
$-187.95M
Total Assets:
$1,800.00M
$1,800.00M
05/14/2022
$0.00M
Total Liabilities:
$500.00M
$500.00M
05/14/2022
$0.00M
Current Assets:
$300.00M
$300.00M
05/14/2022
$0.00M
Current Liabilities:
$140.00M
$140.00M
05/14/2022
$0.00M
Total Debt:
$1,250.00M
$1,250.00M
05/14/2022
$0.00M
Cash:
$375.00M
$375.00M
05/14/2022
$0.00M
Enterprise Value:
$5,255.79M
$5,067.85M
08/05/2130
$-187.95M
Cash Flow:
$301.16M
$216.53M
never
$-84.63M
Cash Flow Multiple:
14.55
19.36
never
4.82
Net Debt to Cash Flow Ratio:
2.91
4.04
never
1.14
Finance within 1 year:
No
No
05/14/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
05/14/2022
0.00%
Misc
05/14/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,842,000,000
1,842,000,000
05/14/2022
0
Shares (FD):
1,857,000,000
1,857,000,000
05/14/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
05/14/2022
n/a
Production (Gold Eq Oz.):
(guess) 650,000
(guess) 650,000
05/14/2022
0
Production (Silver Eq Oz.) :
(guess) 55,711,211
(guess) 54,483,244
05/14/2022
-1,227,967
Initial CapEx (Outstanding):
n/a
n/a
05/14/2022
n/a
Funding Option:
n/a
n/a
05/14/2022
n/a
Documentation:
none
PRODUCER
08/20/2022
n/a
Value Adjustment:
50%
50%
never
0%
Resource Data
GOLD
05/14/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
10.00M
10.00M
05/14/2022
0.00M
Measured & Indicated:
20.00M
20.00M
05/14/2022
0.00M
Inferred:
100.00M
10.00M
05/14/2022
-90.00M
Reserves & Resources:
120.00M
30.00M
never
-90.00M
P L A U S I B L E
Proven & Probable:
9.00M
9.00M
05/14/2022
0.00M
Measured & Indicated:
16.20M
16.20M
05/14/2022
0.00M
Inferred:
45.00M
4.50M
05/14/2022
-40.50M
Reserves & Resources:
61.20M
20.70M
never
-40.50M
C U R R E N T
Annual Production:
(guess) 650,000oz.
(guess) 650,000oz.
05/14/2022
0oz.
Cash Cost:
$700
$850
08/20/2022
$150.00
Extra Operating Cost:
$450
$550
08/20/2022
$100.00
Average Grade:
1.40 g/t
1.40 g/t
05/14/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/20/2022
0.00%
F U T U R E
Proven & Probable:
20.00M
20.00M
05/14/2022
0.00M
Annual Production:
800,000oz.
800,000oz.
05/14/2022
0oz.
Cash Cost:
$800
$850
08/20/2022
$50
Extra Operating Cost:
$450
$500
08/20/2022
$50
SILVER
05/14/2022 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
05/14/2022
0.00M
Measured & Indicated:
n/a
n/a
05/14/2022
0.00M
Inferred:
n/a
n/a
05/14/2022
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
05/14/2022
0.00M
Measured & Indicated:
n/a
n/a
05/14/2022
0.00M
Inferred:
n/a
n/a
05/14/2022
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
05/14/2022
$0.00
Extra Operating Cost:
n/a
n/a
05/14/2022
$0.00
Average Grade:
n/a
n/a
05/14/2022
n/a
Recovery Rate:
n/a
n/a
05/14/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/14/2022
0.00M
Annual Production:
n/a
n/a
05/14/2022
n/a
Cash Cost:
n/a
n/a
05/14/2022
n/a
Extra Operating Cost:
n/a
n/a
05/14/2022
n/a
Property
Last Analysis Data (05/14/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Queensland , Australia
Cracow
100%
n/a
n/a
show
5 producing mines. Large land holdings of 675,000 hectares, or 1.5 million acres.
Production
Western Australia , Australia
Edna May
100%
n/a
n/a
n/a
Production
Bundaberg , Australia
Mt Rawdon
100%
n/a
n/a
n/a
Production
Charters Towers , Australia
Pajingo
100%
n/a
n/a
n/a
Development
Townsville , Australia
Mt Carlton
100%
n/a
n/a
n/a
Production
Ontario , Canada
Red Lake
100% (guess)
n/a
Underground
show
Large gold mine.
200,000 oz per year.
Development
Red Lake, Ontario , Canada
Phoenix
100%
25,000
Underground
show
1 million oz deposit.
Exploration
Adams Lake, Ontario , Canada
Adams Lake
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
DMC
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
East Bay
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
Humlin
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
McCuaig
60%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
Red Lake North
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
Slate Bay
100%
n/a
n/a
n/a
Exploration
Alaska , USA
Alaska
100%
n/a
n/a
n/a
Exploration
Nevada , USA
Nevada
100%
n/a
n/a
n/a
Total Land Package Size (ha):
25,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Queensland , Australia
Cracow
100%
n/a
n/a
show
5 producing mines. Large land holdings of 675,000 hectares, or 1.5 million acres.
Production
Western Australia , Australia
Edna May
100%
n/a
n/a
n/a
Production
Bundaberg , Australia
Mt Rawdon
100%
n/a
n/a
n/a
Production
Charters Towers , Australia
Pajingo
100%
n/a
n/a
n/a
Development
Townsville , Australia
Mt Carlton
100%
n/a
n/a
n/a
Production
Ontario , Canada
Red Lake
100% (guess)
n/a
Underground
show
Large gold mine.
200,000 oz per year.
Development
Red Lake, Ontario , Canada
Phoenix
100%
25,000
Underground
show
1 million oz deposit.
Exploration
Adams Lake, Ontario , Canada
Adams Lake
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
DMC
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
East Bay
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
Humlin
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
McCuaig
60%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
Red Lake North
100%
n/a
n/a
n/a
Exploration
Red Lake, Ontario , Canada
Slate Bay
100%
n/a
n/a
n/a
Exploration
Alaska , USA
Alaska
100%
n/a
n/a
n/a
Exploration
Nevada , USA
Nevada
100%
n/a
n/a
n/a
Total Land Package Size (ha):
25,000
Profitability (by resource)
Proven & Probable
05/14/2022 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.):
10.00M
10.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-18.89M
P L A U S I B L E
Gold Eq. Oz.:
9.00M
9.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-17.00M
Maximum Profit (Gold):
$6,254.96M
$4,497.26M
n/a
$-1,757.70M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,254.96M
$4,497.26M
n/a
$-1,757.70M
Max Profit / Current MCap:
1.428
1.073
n/a
-0.355
Max Profit Per Share (Gold):
$3.37
$2.42
n/a
$-0.95
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.37
$2.42
n/a
$-0.95
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$486.75
$465.87
n/a
$-20.88
FD Mkt. Cap / Silver Eq.:
$5.68
$5.56
n/a
$-0.12
FD Mkt. Cap / Per Metal as % Spot Price:
26.86%
24.83%
n/a
-2.03%
Measured & Indicated
05/14/2022 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.):
20.00M
20.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-37.78M
P L A U S I B L E
Gold Eq. Oz.:
16.20M
16.20M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-30.60M
Maximum Profit (Gold):
$11,258.92M
$8,095.06M
n/a
$-3,163.86M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$11,258.92M
$8,095.06M
n/a
$-3,163.86M
Max Profit / Current MCap:
2.570
1.931
n/a
-0.639
Max Profit Per Share (Gold):
$6.06
$4.36
n/a
$-1.70
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.06
$4.36
n/a
$-1.70
Total Free Profit Per Share:
$2.64
$1.11
n/a
$-1.53
FD Mkt. Cap / Gold Eq.:
$270.42
$258.82
n/a
$-11.60
FD Mkt. Cap / Silver Eq.:
$3.16
$3.09
n/a
$-0.07
FD Mkt. Cap / Per Metal as % Spot Price:
14.92%
13.80%
n/a
-1.13%
Reserves & Resources
05/14/2022 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.):
120.00M
30.00M
n/a
-90.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-7,770.54M
P L A U S I B L E
Gold Eq. Oz.:
61.20M
20.70M
n/a
-40.50M
Silver Eq. Oz.:
n/a
n/a
n/a
-3,510.34M
Maximum Profit (Gold):
$42,533.69M
$10,343.69M
n/a
$-32,190.01M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$42,533.69M
$10,343.69M
n/a
$-32,190.01M
Max Profit / Current MCap:
9.709
2.467
n/a
-7.242
Max Profit Per Share (Gold):
$22.90
$5.57
n/a
$-17.33
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$22.90
$5.57
n/a
$-17.33
Total Free Profit Per Share:
$19.48
$2.32
n/a
$-17.16
FD Mkt. Cap / Gold Eq.:
$71.58
$202.55
n/a
$130.97
FD Mkt. Cap / Silver Eq.:
$0.84
$2.42
n/a
$1.58
FD Mkt. Cap / Per Metal as % Spot Price:
3.95%
10.80%
n/a
6.85%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/14/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/08/2023
Spot Gold:
$1,811.90
$1,875.90
02/08/2023
$64.00
Spot Silver:
$21.14
$22.38
02/08/2023
$1.24
Gold:Silver Ratio:
85.71
83.82
02/08/2023
-1.89
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: