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

Fresnillo Plc

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

Symbol Data

Symbol Currency
LON:FRES GBX
OTCMKTS:FNLPF USD

Description

Fresnillo Plc are a gold and silver focused major with seven producing mines in Mexico, one mine in development in Mexico and two exploration properties. Currently they produce roughly 550koz. of gold and 53.0Moz. of silver per year. They have approximately 38Moz. of gold and 2000Moz. of silver in the reserves and resources category of which 28Moz. of gold and 1000Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$8917.16M which is a rise of roughly 56% over the last twelve months. As of 03/05/2025 they have ~$839M debt and ~$534M cash. They have 737M shares outstanding and trade on the London Stock Exchange and the over-the-counter markets.

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

General Details

Financial 04/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $5,721.65M $8,917.16M 04/13/2024
Total Assets: $5,700.00M $5,700.00M 04/13/2024
Total Liabilities: $1,670.00M $1,670.00M 04/13/2024
Current Assets: $2,000.00M $2,000.00M 04/13/2024
Current Liabilities: $350.00M $350.00M 04/13/2024
Total Debt: $861.00M $839.00M 03/05/2025
Cash: $534.00M $534.00M 04/13/2024
Enterprise Value: $6,048.65M $9,222.16M 03/28/2262
Cash Flow: $645.00M $1,251.65M never
Cash Flow Multiple: 8.87 7.12 never
Net Debt to
Cash Flow Ratio:		 0.51 0.24 never
Finance within 1 year: No No 04/13/2024
Misc 04/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 736,893,589 736,893,589 04/13/2024
Shares (FD): 736,893,589 736,893,589 04/13/2024
Insider Ownership: n/a 75% 03/05/2025
Dividend (Annual): n/a 1% 03/05/2025
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 04/13/2024
Production (Gold Eq Oz.): (guess) 
1,312,980		 (guess) 
1,126,242		 01/29/2025
Production (Silver Eq Oz.): (guess) 
110,492,275		 (guess) 
103,586,380		 01/29/2025
Initial CapEx (Outstanding): n/a n/a 04/13/2024
Funding Option: n/a n/a 04/13/2024
Documentation: none PRODUCER 03/05/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 13 15 07/24/2024

Resource Data

GOLD 04/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 7.00M 7.00M 04/13/2024
Measured & Indicated: 28.00M 28.00M 04/13/2024
Inferred: 10.00M 10.00M 04/13/2024
Reserves & Resources: 38.00M 38.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 5.95M 5.95M 04/13/2024
Measured & Indicated: 20.23M 20.23M 04/13/2024
Inferred: 4.25M 4.25M 04/13/2024
Reserves & Resources: 24.48M 24.48M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
600,000oz.		 (guess) 
550,000oz.		 01/29/2025
Cash Cost: $1,250 $1,250 04/13/2024
Extra Operating Cost: $500 $550 01/29/2025
Total: $1,750 $1,800 01/29/2025
Margin (Free Cash Flow): $592 (25%) $1,320 (42%)
G
R
A
D
E		 Underground (Avg): n/a n/a 04/13/2024
Open Pit (Avg): n/a 1.00 g/t 03/18/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/05/2025
F
U
T
U
R
E		 Proven & Probable: 25.00M 25.00M 04/13/2024
Annual Production: 600,000oz. 550,000oz. 07/24/2024
Cash Cost: $1,300 $1,300 04/13/2024
Extra Operating Cost: $550 $600 01/29/2025
SILVER 04/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 350.00M 350.00M 04/13/2024
Measured & Indicated: 1,000.00M 1,000.00M 04/13/2024
Inferred: 1,000.00M 1,000.00M 04/13/2024
Reserves & Resources: 2,000.00M 2,000.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 297.50M 297.50M 04/13/2024
Measured & Indicated: 739.50M 739.50M 04/13/2024
Inferred: 425.00M 425.00M 04/13/2024
Reserves & Resources: 1,164.50M 1,164.50M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
60,000,000oz.		 (guess) 
53,000,000oz.		 01/29/2025
Cash Cost: $13.00 $14.00 01/29/2025
Extra Operating Cost: $10.00 $10.00 04/13/2024
Total: $23.00 $24.00 01/29/2025
Margin (Free Cash Flow): $4.83 (17.36%) $9.92 (29.25%)
G
R
A
D
E		 Underground (Avg): 300.00 g/t 300.00 g/t 04/13/2024
Open Pit (Avg): n/a n/a 04/19/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/05/2025
F
U
T
U
R
E		 Proven & Probable: 1,000.00M 1,000.00M 04/13/2024
Annual Production: 55,000,000oz. 55,000,000oz. 04/13/2024
Cash Cost: $14.00 $15.00 01/29/2025
Extra Operating Cost: $11.00 $11.00 04/13/2024

Property

Last Analysis Data  (04/13/2024)
Stage Name Owned Au Ag Cu Notes
Prod Cienega 100% show
FY22 Production: 37,466 Oz Gold 7,709 Koz Silver 3,518 Tons Lead 5,387 Tons Zinc

Mine Life: 4.2
Prod Fresnillo 100% show
6 producing mines. 9 projects heading to production by 2018.

FY22 Production: 13,609Koz Silver 34,432 Oz Gold 21,756 Tons Lead 43,343 Tons Zinc

Mine Life: 4.8 at 7,350 tpd
Prod Herradura 100% show
FY22 Production: 349,715 Oz Gold 776 Koz Silver

Mine Life: 10.9
Prod Juanicipio 56% n/a
Prod Noche Buena 100% show
FY22 Production: 79,669 Gold 20 Koz Silver

Mine Life: 0.8
Prod San Julian 100% show
FY22 Production: 46,727 Oz Gold 14,252 Koz Silver

Mine Life: 4.8 Veins 2.8 Disseminated Ore Body
Prod Saucito 100% show
FY22 Production: 11,877 Koz Silver 73,497 Oz Gold 17,816 Tons Lead 28,415 Tons Zinc

Mine Life: 6.6
Dev Soledad and Dipolos 100% show
Operations at Soledad-Dipolos remain suspended as a result of the court ruling to vacate the area at the site of the mine.
Exp Parrena 100% n/a
Exp Penmont 100% n/a
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Cienega 100% show
FY22 Production: 37,466 Oz Gold 7,709 Koz Silver 3,518 Tons Lead 5,387 Tons Zinc

Mine Life: 4.2
Prod Fresnillo 100% show
6 producing mines. 9 projects heading to production by 2018.

FY22 Production: 13,609Koz Silver 34,432 Oz Gold 21,756 Tons Lead 43,343 Tons Zinc

Mine Life: 4.8 at 7,350 tpd
Prod Herradura 100% show
FY22 Production: 349,715 Oz Gold 776 Koz Silver

Mine Life: 10.9
Prod Juanicipio 56% n/a
Prod Noche Buena 100% show
FY22 Production: 79,669 Gold 20 Koz Silver

Mine Life: 0.8
Prod San Julian 100% show
FY22 Production: 46,727 Oz Gold 14,252 Koz Silver

Mine Life: 4.8 Veins 2.8 Disseminated Ore Body
Prod Saucito 100% show
FY22 Production: 11,877 Koz Silver 73,497 Oz Gold 17,816 Tons Lead 28,415 Tons Zinc

Mine Life: 6.6
Dev Soledad and Dipolos 100% show
Operations at Soledad-Dipolos remain suspended as a result of the court ruling to vacate the area at the site of the mine.
Exp Parrena 100% n/a
Exp Penmont 100% n/a

Profitability (by resource)

Proven &
Probable		 04/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 62.73% 64.78% n/a
Percentage Silver: 37.27% 35.22% n/a
Total (Gold Eq. Oz.): 11.16M 10.81M n/a
Total (Silver Eq. Oz.): 939.08M 993.83M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.49M 9.18M n/a
Silver Eq. Oz.: 798.22M 844.75M n/a
Maximum Profit (Gold): $3,522.40M $7,852.81M n/a
Maximum Profit (Silver): $1,436.93M $2,951.20M n/a
Total Maximum Profit: $4,959.33M $10,804.01M n/a
Max Profit / Current MCap: 0.867 1.212 n/a
Max Profit Per Share (Gold): $4.78 $10.66 n/a
Max Profit Per Share (Silver): $1.95 $4.00 n/a
Total Max Profit Per Share: $6.73 $14.66 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $603.22 $970.88 n/a
FD MCap / Silver Eq.: $7.17 $10.56 n/a
FD MCap / Per Metal
as % Spot Price:		 25.76% 31.12% n/a
Measured &
Indicated		 04/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 70.21% 72.03% n/a
Percentage Silver: 29.79% 27.97% n/a
Total (Gold Eq. Oz.): 39.88M 38.87M n/a
Total (Silver Eq. Oz.): 3,356.31M 3,575.31M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 29.02M 28.27M n/a
Silver Eq. Oz.: 2,441.93M 2,600.16M n/a
Maximum Profit (Gold): $11,976.16M $26,699.55M n/a
Maximum Profit (Silver): $3,571.79M $7,335.84M n/a
Total Maximum Profit: $15,547.95M $34,035.39M n/a
Max Profit / Current MCap: 2.717 3.817 n/a
Max Profit Per Share (Gold): $16.25 $36.23 n/a
Max Profit Per Share (Silver): $4.85 $9.96 n/a
Total Max Profit Per Share: $21.10 $46.19 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $197.18 $315.43 n/a
FD MCap / Silver Eq.: $2.34 $3.43 n/a
FD MCap / Per Metal
as % Spot Price:		 8.42% 10.11% n/a

Reserves &
Resources		 04/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 61.52% 63.60% n/a
Percentage Silver: 38.48% 36.40% n/a
Total (Gold Eq. Oz.): 61.77M 59.74M n/a
Total (Silver Eq. Oz.): 5,197.84M 5,495.06M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 38.32M 37.14M n/a
Silver Eq. Oz.: 3,224.58M 3,416.05M n/a
Maximum Profit (Gold): $14,492.16M $32,308.70M n/a
Maximum Profit (Silver): $5,624.54M $11,551.84M n/a
Total Maximum Profit: $20,116.70M $43,860.54M n/a
Max Profit / Current MCap: 3.516 4.919 n/a
Max Profit Per Share (Gold): $19.67 $43.84 n/a
Max Profit Per Share (Silver): $7.63 $15.68 n/a
Total Max Profit Per Share: $27.30 $59.52 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $149.32 $240.09 n/a
FD MCap / Silver Eq.: $1.77 $2.61 n/a
FD MCap / Per Metal
as % Spot Price:		 6.38% 7.70% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults