Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Wiluna Mining

www: wilunamining.com.au   email: jmalone@wilunamining.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
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.

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

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): $70.00M
56.42% of Mkt.Cap		 $70.00M
229.84% 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)

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.     ×