Aurelia Metals Ltd
ASX:AMI

Watchlist Manager
Aurelia Metals Ltd Logo
Aurelia Metals Ltd
ASX:AMI
Watchlist
Price: 0.24 AUD -4% Market Closed
Market Cap: 406.2m AUD

Intrinsic Value

The intrinsic value of one AMI stock under the Base Case scenario is 0.64 AUD. Compared to the current market price of 0.24 AUD, Aurelia Metals Ltd is Undervalued by 63%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AMI Intrinsic Value
0.64 AUD
Undervaluation 63%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Aurelia Metals Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about AMI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AMI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Aurelia Metals Ltd.

Explain Valuation
Compare AMI to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

The company’s reliance on older, mature assets like the Peak and Hera mines exposes it to escalating maintenance costs and declining ore grades, threatening Aurelia’s ability to sustain healthy profit margins over the medium term.

Volatility in base and precious metals prices, combined with higher operating costs in its New South Wales operations, could compress cash flow, limiting Aurelia’s capital expenditure capacity for future exploration and acquisitions.

Delays or setbacks in permitting or environmental approvals for expansion projects, particularly around the Peak complex, could reduce Aurelia’s future production targets and erode investor confidence.

Bull Theses

Aurelia’s focus on high-grade gold and copper deposits, particularly at its Peak and Hera projects, could drive strong margins if metal prices remain supportive and operational costs are kept in check.

Ongoing optimization initiatives, such as process improvements at the Peak mill, have the potential to significantly lower all-in sustaining costs, enhancing profitability and free cash flow generation.

Successful delineation of additional ore reserves in underexplored zones around the Cobar region could meaningfully extend mine life and support long-term growth without the need for expensive acquisitions.

Show More Less
How do you feel about AMI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Aurelia Metals Ltd

Current Assets 153.9m
Cash & Short-Term Investments 110.1m
Receivables 14.1m
Other Current Assets 29.7m
Non-Current Assets 393.6m
PP&E 373.6m
Other Non-Current Assets 20m
Current Liabilities 111.9m
Accounts Payable 57.5m
Accrued Liabilities 7.8m
Other Current Liabilities 46.6m
Non-Current Liabilities 73m
Long-Term Debt 4.8m
Other Non-Current Liabilities 68.2m
Efficiency

Free Cash Flow Analysis
Aurelia Metals Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Aurelia Metals Ltd

Revenue
343.5m AUD
Cost of Revenue
-257.8m AUD
Gross Profit
85.7m AUD
Operating Expenses
-4.6m AUD
Operating Income
81.1m AUD
Other Expenses
-32.3m AUD
Net Income
48.9m AUD
Fundamental Scores

AMI Profitability Score
Profitability Due Diligence

Aurelia Metals Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Healthy Operating Margin
Operating Margin is Increasing
51/100
Profitability
Score

Aurelia Metals Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

AMI Solvency Score
Solvency Due Diligence

Aurelia Metals Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
55/100
Solvency
Score

Aurelia Metals Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AMI Price Targets Summary
Aurelia Metals Ltd

Wall Street analysts forecast AMI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AMI is 0.38 AUD with a low forecast of 0.3 AUD and a high forecast of 0.44 AUD.

Lowest
Price Target
0.3 AUD
26% Upside
Average
Price Target
0.38 AUD
58% Upside
Highest
Price Target
0.44 AUD
84% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for AMI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one AMI stock?

The intrinsic value of one AMI stock under the Base Case scenario is 0.64 AUD.

Is AMI stock undervalued or overvalued?

Compared to the current market price of 0.24 AUD, Aurelia Metals Ltd is Undervalued by 63%.

Back to Top