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

Ariana Resources Plc

www: www.arianaresources.com   email: info@arianaresources.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
LON:AAU GBX

Description

Ariana Resources Plc are a gold focused junior, emerging mid-tier producer with three mines in development in Turkey and one exploration property. They have approximately 2.3Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~£37.78M which is a fall of roughly 16% over the last eight months. As of 03/13/2025 they have ~£1M debt and ~£1.61M cash. They have 1,834M shares outstanding and trade on the London Stock Exchange.

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

General Details

Financial 03/13/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $44.96M $37.78M 03/13/2025
MCap (OS): $44.40M $37.31M 03/13/2025
Total Assets: $46.71M $47.35M 03/13/2025
Total Liabilities: $0.82M $0.83M 03/13/2025
Current Assets: $43.59M $44.19M 03/13/2025
Current Liabilities: $0.80M $0.81M 03/13/2025
Total Debt: $0.80M $0.81M 03/13/2025
Cash: $1.59M $1.61M 03/13/2025
Debt (Net): $-0.79M $-0.80M
Enterprise Value: $44.18M $36.98M 03/04/1971
Cash Flow: $5.55M $25.71M never
Cash Flow Multiple: 8.10 1.47 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 03/13/2025
Misc 03/13/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,834,000,000 1,834,000,000 03/13/2025
Shares (FD): 1,857,000,000 1,857,000,000 03/13/2025
Insider Ownership: n/a 60% 03/13/2025
Dividend (Annual): n/a n/a 02/23/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 01/01/2017 03/13/2025
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 03/13/2025
Production (Silver Eq Oz.): (guess) 
1,774,903		 (guess) 
1,667,640		 03/13/2025
Development Phase: none Producer (Single Mine) 03/13/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 04/24/2023
Cash Flow Multiple: 4 4 02/23/2025

Resource Data

GOLD 03/13/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.85M 0.85M 03/13/2025
Measured & Indicated: 1.50M 1.50M 03/13/2025
Inferred: 0.80M 0.80M 03/13/2025
Reserves & Resources: 2.30M 2.30M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.77M 0.77M 03/13/2025
Measured & Indicated: 1.23M 1.23M 03/13/2025
Inferred: 0.36M 0.36M 03/13/2025
Reserves & Resources: 1.59M 1.59M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 03/13/2025
Cash Cost: $2,000 $2,000 03/13/2025
Extra Operating Cost: $700 $700 03/13/2025
Total: $2,700 $2,700 03/13/2025
Margin (Free Cash Flow): $277 (9%) $1,286 (32%)
MCap / Production (AuEq): $2,248.07 $1,888.84
EV / Production (AuEq): $2,208.78 $1,849.01
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 03/13/2025
Open Pit (Avg): n/a 2.00 g/t 03/25/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/13/2025
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 03/13/2025
Annual Production: 60,000oz. 60,000oz. 03/13/2025
Cash Cost: $1,700 $1,700 03/13/2025
Extra Operating Cost: $650 $650 03/13/2025
SILVER 03/13/2025
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 03/13/2025
Measured & Indicated: n/a n/a 03/13/2025
Inferred: n/a n/a 03/13/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/13/2025
Measured & Indicated: n/a n/a 03/13/2025
Inferred: n/a n/a 03/13/2025
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 03/13/2025
Extra Operating Cost: n/a n/a 03/13/2025
Total: n/a n/a 03/13/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $25.33 $22.65
EV / Production (AgEq): $24.89 $22.18
G
R
A
D
E		 Underground (Avg): n/a n/a 03/13/2025
Open Pit (Avg): n/a n/a 02/22/2024
Recovery Rate: n/a n/a 03/13/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/13/2025
Annual Production: n/a n/a 03/13/2025
Cash Cost: n/a n/a 03/13/2025
Extra Operating Cost: n/a n/a 03/13/2025

Property

Last Analysis Data  (03/13/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Kiziltepe
23 show
$31 million capex

Funded and Permitted.

Production in 2016.
Dev Salinbas
23 show
650,000 oz deposit.

Scoping completed.

$800 cash costs.
50,000 oz per year
Dev Tavsan
23 show
200,000 oz.

Target: 400,000 oz.

Currently permitting.

Next mine.
Exp Dokwe
100 show
1.8M oz deposit

Size: 100,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Kiziltepe
23 show
$31 million capex

Funded and Permitted.

Production in 2016.
Dev Salinbas
23 show
650,000 oz deposit.

Scoping completed.

$800 cash costs.
50,000 oz per year
Dev Tavsan
23 show
200,000 oz.

Target: 400,000 oz.

Currently permitting.

Next mine.
Exp Dokwe
100 show
1.8M oz deposit

Size: 100,000 ha

Profitability (by resource)

Proven &
Probable		 03/13/2025
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.): 0.85M 0.85M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $212.21M $983.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $212.21M $983.53M n/a
Max Profit / Current MCap: 4.720 26.035 n/a
Max Profit Per Share (Gold): $0.11 $0.53 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.11 $0.53 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $58.77 $49.38 n/a
FD MCap / Silver Eq.: $0.66 $0.59 n/a
FD MCap / Per Metal
as % Spot Price:		 1.97% 1.24% n/a
EV / Gold Eq.: $57.75 $48.34 n/a
EV / Silver Eq.: $0.65 $0.58 n/a
EV / Per Metal
as % Spot Price:		 1.94% 1.21% n/a
Measured &
Indicated		 03/13/2025
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.23M 1.23M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $342.03M $1,585.22M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $342.03M $1,585.22M n/a
Max Profit / Current MCap: 7.607 41.963 n/a
Max Profit Per Share (Gold): $0.18 $0.85 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.18 $0.85 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $36.47 $30.64 n/a
FD MCap / Silver Eq.: $0.41 $0.37 n/a
FD MCap / Per Metal
as % Spot Price:		 1.22% 0.77% n/a
EV / Gold Eq.: $35.83 $29.99 n/a
EV / Silver Eq.: $0.40 $0.36 n/a
EV / Per Metal
as % Spot Price:		 1.20% 0.75% n/a

Reserves &
Resources		 03/13/2025
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.): 2.30M 2.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.59M 1.59M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $441.90M $2,048.06M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $441.90M $2,048.06M n/a
Max Profit / Current MCap: 9.828 54.215 n/a
Max Profit Per Share (Gold): $0.24 $1.10 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.24 $1.10 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $28.22 $23.71 n/a
FD MCap / Silver Eq.: $0.32 $0.28 n/a
FD MCap / Per Metal
as % Spot Price:		 0.95% 0.59% n/a
EV / Gold Eq.: $27.73 $23.21 n/a
EV / Silver Eq.: $0.31 $0.28 n/a
EV / Per Metal
as % Spot Price:		 0.93% 0.58% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults