Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:WMXCF
USD
ASX:WMC
AUD
Description
Wiluna Mining are a gold focused mid-tier producer with two mines in development in Australia. They have approximately 6Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$30.46M which is a fall of roughly 75% over the last fifteen months. As of 11/08/2021 they have ~A$42M debt and ~A$12.5M cash. They have 211M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$124.07M
$30.46M
02/25/2022
$-93.61M
Total Assets:
$128.31M
$120.16M
11/08/2021
$-8.15M
Total Liabilities:
$74.17M
$69.46M
11/08/2021
$-4.71M
Current Assets:
$22.25M
$20.84M
11/08/2021
$-1.41M
Current Liabilities:
$31.89M
$29.87M
11/08/2021
$-2.03M
Total Debt:
$44.50M
$41.67M
11/08/2021
$-2.83M
Cash:
$13.35M
$12.50M
11/08/2021
$-0.85M
Enterprise Value:
$155.21M
$59.63M
11/21/1971
$-95.59M
Cash Flow:
$27.18M
$32.02M
never
$4.84M
Cash Flow Multiple:
4.56
0.95
never
-3.61
Net Debt to Cash Flow Ratio:
1.15
0.91
never
-0.23
Finance within 1 year:
11/08/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/08/2021
0.00%
Misc
11/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
161,000,000
211,314,945
02/25/2022
50,314,945
Shares (FD):
164,000,000
213,897,645
02/25/2022
49,897,645
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
08/01/2016
11/08/2021
n/a
Production (Gold Eq Oz.):
(guess) 120,000
(guess) 120,000
11/08/2021
0
Production (Silver Eq Oz.) :
(guess) 8,964,850
(guess) 10,068,867
11/08/2021
1,104,017
Initial CapEx (Outstanding):
$70.00M56.42% of Mkt.Cap
$70.00M229.84% of Mkt.Cap
11/08/2021
$0.00M
Funding Option:
n/a
n/a
11/08/2021
n/a
Documentation:
none
PRODUCER
07/24/2022
n/a
Value Adjustment:
-35%
-35%
never
0%
Resource Data
GOLD
11/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.50M
1.50M
11/08/2021
0.00M
Measured & Indicated:
3.00M
3.00M
11/08/2021
0.00M
Inferred:
3.00M
3.00M
11/08/2021
0.00M
Reserves & Resources:
6.00M
6.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.20M
1.20M
11/08/2021
0.00M
Measured & Indicated:
2.16M
2.16M
11/08/2021
0.00M
Inferred:
1.20M
1.20M
11/08/2021
0.00M
Reserves & Resources:
3.36M
3.36M
never
0.00M
C U R R E N T
Annual Production:
(guess) 120,000oz.
(guess) 120,000oz.
11/08/2021
0oz.
Cash Cost:
$1,100
$1,100
11/08/2021
$0.00
Extra Operating Cost:
$400
$400
11/08/2021
$0.00
Average Grade:
3.00 g/t
3.00 g/t
11/08/2021
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
07/24/2022
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
11/08/2021
0.00M
Annual Production:
200,000oz.
200,000oz.
11/08/2021
0oz.
Cash Cost:
$950
$950
11/08/2021
$0
Extra Operating Cost:
$450
$450
11/08/2021
$0
SILVER
11/08/2021 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
11/08/2021
0.00M
Measured & Indicated:
n/a
n/a
11/08/2021
0.00M
Inferred:
n/a
n/a
11/08/2021
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
11/08/2021
0.00M
Measured & Indicated:
n/a
n/a
11/08/2021
0.00M
Inferred:
n/a
n/a
11/08/2021
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
11/08/2021
$0.00
Extra Operating Cost:
n/a
n/a
11/08/2021
$0.00
Average Grade:
n/a
n/a
11/08/2021
n/a
Recovery Rate:
n/a
n/a
11/08/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/08/2021
0.00M
Annual Production:
n/a
n/a
11/08/2021
n/a
Cash Cost:
n/a
n/a
11/08/2021
n/a
Extra Operating Cost:
n/a
n/a
11/08/2021
n/a
Property
Last Analysis Data (11/08/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Matilda
100% (guess)
78,000
Both
show
Production scheduled for 2016.
60,000 to 80,000 year.
Development
Western Australia , Australia
Wiluna
100% (guess)
160,000
Both
show
5 million oz deposit.
Open pit and underground
Production in 2019.
Total Land Package Size (ha):
238,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Matilda
100% (guess)
78,000
Both
show
Production scheduled for 2016.
60,000 to 80,000 year.
Development
Western Australia , Australia
Wiluna
100% (guess)
160,000
Both
show
5 million oz deposit.
Open pit and underground
Production in 2019.
Total Land Package Size (ha):
238,000
Profitability (by resource)
Proven & Probable
11/08/2021 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
13.80M
P L A U S I B L E
Gold Eq. Oz.:
1.20M
1.20M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
11.04M
Maximum Profit (Gold):
$176.69M
$208.14M
n/a
$31.45M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$176.69M
$208.14M
n/a
$31.45M
Max Profit / Current MCap:
1.424
6.834
n/a
5.410
Max Profit Per Share (Gold):
$1.08
$0.97
n/a
$-0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.08
$0.97
n/a
$-0.10
Total Free Profit Per Share:
$0.06
$0.77
n/a
$0.71
FD Mkt. Cap / Gold Eq.:
$103.39
$25.38
n/a
$-78.01
FD Mkt. Cap / Silver Eq.:
$1.38
$0.30
n/a
$-1.08
FD Mkt. Cap / Per Metal as % Spot Price:
5.67%
1.35%
n/a
-4.32%
Measured & Indicated
11/08/2021 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
27.60M
P L A U S I B L E
Gold Eq. Oz.:
2.16M
2.16M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
19.87M
Maximum Profit (Gold):
$318.03M
$374.64M
n/a
$56.61M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$318.03M
$374.64M
n/a
$56.61M
Max Profit / Current MCap:
2.563
12.301
n/a
9.738
Max Profit Per Share (Gold):
$1.94
$1.75
n/a
$-0.19
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.94
$1.75
n/a
$-0.19
Total Free Profit Per Share:
$0.92
$1.55
n/a
$0.63
FD Mkt. Cap / Gold Eq.:
$57.44
$14.10
n/a
$-43.34
FD Mkt. Cap / Silver Eq.:
$0.77
$0.17
n/a
$-0.60
FD Mkt. Cap / Per Metal as % Spot Price:
3.15%
0.75%
n/a
-2.40%
Reserves & Resources
11/08/2021 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.):
6.00M
6.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
55.20M
P L A U S I B L E
Gold Eq. Oz.:
3.36M
3.36M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
30.91M
Maximum Profit (Gold):
$494.72M
$582.78M
n/a
$88.06M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$494.72M
$582.78M
n/a
$88.06M
Max Profit / Current MCap:
3.988
19.135
n/a
15.148
Max Profit Per Share (Gold):
$3.02
$2.72
n/a
$-0.29
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.02
$2.72
n/a
$-0.29
Total Free Profit Per Share:
$2.00
$2.52
n/a
$0.52
FD Mkt. Cap / Gold Eq.:
$36.92
$9.06
n/a
$-27.86
FD Mkt. Cap / Silver Eq.:
$0.49
$0.11
n/a
$-0.39
FD Mkt. Cap / Per Metal as % Spot Price:
2.02%
0.48%
n/a
-1.54%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7417
AUD 0.6946
02/09/2023
Spot Gold:
$1,823.60
$1,881.20
02/09/2023
$57.60
Spot Silver:
$24.41
$22.42
02/09/2023
$-1.99
Gold:Silver Ratio:
74.71
83.91
02/09/2023
9.20
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: