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
ASX:WMC AUD
OTCMKTS:WMXCF USD

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$86.3M which is a fall of roughly 30% over the last seven months. As of 11/08/2021 they have ~A$43M debt and ~A$12.85M 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 $86.30M 02/25/2022 $-37.76M
Total Assets: $128.31M $123.54M 11/08/2021 $-4.76M
Total Liabilities: $74.17M $71.41M 11/08/2021 $-2.75M
Current Assets: $22.25M $21.42M 11/08/2021 $-0.83M
Current Liabilities: $31.89M $30.71M 11/08/2021 $-1.18M
Total Debt: $44.50M $42.85M 11/08/2021 $-1.65M
Cash: $13.35M $12.85M 11/08/2021 $-0.50M
Enterprise Value: $155.21M $116.30M 09/07/1973 $-38.92M
Cash Flow: $27.18M $29.70M never $2.52M
Cash Flow Multiple: 4.56 2.91 never -1.66
Net Debt to
Cash Flow Ratio:		 1.15 1.01 never -0.14
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) 
10,055,696		 11/08/2021 1,090,846
Initial CapEx (Outstanding): $70.00M
56.42% of Mkt.Cap		 $70.00M
81.11% of Mkt.Cap 		11/08/2021 $0.00M
Funding Option: n/a n/a 11/08/2021 n/a
Documentation: none PRODUCER 02/25/2022 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% 02/25/2022 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 13.64M
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 10.91M
Maximum Profit (Gold): $176.69M $193.07M n/a $16.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $176.69M $193.07M n/a $16.38M
Max Profit / Current MCap: 1.424 2.237 n/a 0.813
Max Profit Per Share (Gold): $1.08 $0.90 n/a $-0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.08 $0.90 n/a $-0.17
Total Free Profit Per Share: $0.06 $0.34 n/a $0.28
FD Mkt. Cap / Gold Eq.: $103.39 $71.92 n/a $-31.47
FD Mkt. Cap / Silver Eq.: $1.38 $0.86 n/a $-0.53
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.67% 3.88% n/a -1.79%
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 27.27M
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 19.64M
Maximum Profit (Gold): $318.03M $347.52M n/a $29.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $318.03M $347.52M n/a $29.48M
Max Profit / Current MCap: 2.563 4.027 n/a 1.463
Max Profit Per Share (Gold): $1.94 $1.62 n/a $-0.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.94 $1.62 n/a $-0.31
Total Free Profit Per Share: $0.92 $1.06 n/a $0.14
FD Mkt. Cap / Gold Eq.: $57.44 $39.96 n/a $-17.48
FD Mkt. Cap / Silver Eq.: $0.77 $0.48 n/a $-0.29
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.15% 2.16% n/a -0.99%

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 54.54M
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 30.54M
Maximum Profit (Gold): $494.72M $540.58M n/a $45.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $494.72M $540.58M n/a $45.86M
Max Profit / Current MCap: 3.988 6.264 n/a 2.276
Max Profit Per Share (Gold): $3.02 $2.53 n/a $-0.49
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.02 $2.53 n/a $-0.49
Total Free Profit Per Share: $2.00 $1.96 n/a $-0.03
FD Mkt. Cap / Gold Eq.: $36.92 $25.69 n/a $-11.24
FD Mkt. Cap / Silver Eq.: $0.49 $0.31 n/a $-0.19
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.02% 1.39% n/a -0.64%

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.     ×