OREMAVEN
XMM 7,722.00 -2.63% YTD +5.6% OM ASX 450.55 -2.56% YTD +0.1% OM PRECIOUS 349.20 -2.24% YTD +2.5% OM EX-PREC 418.91 -2.72% YTD -1.1% XAU 4,115.59 +2.31% YTD -4.9% GLD 375.49 +0.81% YTD -5.2% GDX 85.75 +1.37% YTD -0.0% SIL 77.33 -1.00% YTD -7.3% COPX 70.23 -5.81% YTD -1.8% URNM 40.07 -2.79% YTD -27.0%
2026-11-06
◂ Monitor BML ASX

Boab Metals Limited

Construction · Silver · Lead · AU · CO Rating locked: sign in to view v8.1 · bml-20261030t212425-full
Last 2026-11-06
A$0.305
1D
—
1M
—
YTD
—
1Y
—
Upside
Locked: sign in to view
Mkt cap
A$176.5M
EV
A$155.2M
Cash
A$29.9M
Debt
A$6.8M
2 newer ASX announcements not yet reflected in this valuation

Funding, performance and ownership

Financials & Capital

As of 2026-09-30
Cash A$29.9M2025-06-30: 7,528,528 A$2026-06-30: 60,862,295 A$2026-09-30: 29,923,000 A$ Finite
Debt A$6.8MFY2025A: 0.00FY2026A: 6,774,958 Net cash A$23.1M
Basic shares 578.6MFY2025A: 279,228,439FY2026A: 578,608,493 2026-09-30
Runway 0.97 quarters Cash only: 29,923,000 divided by latest operating plus investing burn of 30,892,000; conditional A$236m SFA excluded until conditions precedent are fulfilled. Debt of 6,774,958 and leases of 1,910,802 were last audited at 30 June; quarterly undrawn wording does not extinguish capitalised fees.

Liquidity

Financial position

Project funding commitment is sufficient on budget, but cash on hand is less than one quarter of construction burn; a timely December 2026 draw is essential. The conditional facility is not unrestricted liquidity.

Capital structure

Ownership and dilution

Ordinary shares
578.6M
Fully diluted
592.3M

279,228,439 opening shares + 292,499,964 placements/SPP + 2,254,283 resort consideration + 4,625,807 rights conversion = 578,608,493; plus 13,700,000 remaining rights = 592,308,493 fully diluted. No cash proceeds assumed. Annual notes and register differ on exact expiry dates: retain year ranges, no invented resolution.

Security classes2
ClassTypeQuantityStrikeExpiry
ASX BML ordinary fully paidOrdinary Share578.6M——
Class C 4.2m; D 2.25m; E 2.25m; F 4.5m; project director 0.5m, nil exercise; expiry varies 2027–2030.Performance Right13.7MA$0—

Actuals and forecasts

Financial statements

Reported years only; our forecasts are available to subscribers
AUDUnitTrendFY2025AAFY2026AA
Operations
Sorby Hills payable silveroz0.000.00
Sorby Hills payable leadt0.000.00
Ore processedt0.000.00
Design processing capacityt/yr0.000.00
Profit and loss
Silver revenueAUDm0.00.0
Lead revenueAUDm0.00.0
Statutory actual revenue / forecast mine revenueAUDmFY2025A: 174,312 AUDFY2026A: 2,236,549 AUD0.22.2
Other incomeAUDmFY2025A: 0.00 AUDFY2026A: 604,083 AUD0.00.6
Operating costs, royalties and other chargesAUDmFY2025A: 3,906,651 AUDFY2026A: 9,839,696 AUD3.99.8
Total reported incomeAUDmFY2025A: 174,312 AUDFY2026A: 2,840,632 AUD0.22.8
EBITDA (derived statutory actual)AUDmFY2025A: -3,732,339 AUDFY2026A: -6,999,064 AUD(3.7)(7.0)
D&A / forecast tax-basis proxyAUDmFY2025A: 108,196 AUDFY2026A: 79,298 AUD0.10.1
EBITAUDmFY2025A: -3,840,535 AUDFY2026A: -7,078,362 AUD(3.8)(7.1)
Net finance costAUDmFY2025A: 0.00 AUDFY2026A: 305,846 AUD0.00.3
Tax expense / cash taxAUDmFY2025A: 0.00 AUDFY2026A: -162,647 AUD0.0(0.2)
Profit before taxAUDmFY2025A: -3,840,535 AUDFY2026A: -7,384,208 AUD(3.8)(7.4)
NPATAUDmFY2025A: -3,840,535 AUDFY2026A: -7,221,561 AUD(3.8)(7.2)
Cash flow
Unlevered operating cash flow (forecast)AUDmFY2025A: -3,830,056 AUDFY2026A: -1,612,325 AUD(3.8)(1.6)
Sustaining capex, including DeGrussa final instalmentAUDmFY2025A: 13,239 AUDFY2026A: 50,773 AUD0.00.1
Growth / construction capexAUDmFY2025A: 500,000 AUDFY2026A: 28,929,885 AUD0.528.9
Capitalised exploration capexAUDm0.00.0
Total organic investing / capexAUDmFY2025A: 513,239 AUDFY2026A: 28,980,658 AUD0.529.0
Unlevered free cash flow (forecast)AUDmFY2025A: -4,343,295 AUDFY2026A: -30,592,983 AUD(4.3)(30.6)
Gross equity raisedAUDmFY2025A: 6,680,000 AUDFY2026A: 116,999,986 AUD6.7117.0
Debt construction drawsAUDm0.00.0
Debt principal repaymentsAUDm0.00.0
Net change in cashAUDmFY2025A: 1,864,946 AUDFY2026A: 53,333,767 AUD1.953.3
Balance sheet
CashAUDmFY2025A: 7,528,528 AUDFY2026A: 60,862,295 AUD7.560.9
Debt excluding corporate leasesAUDmFY2025A: 0.00 AUDFY2026A: 6,774,958 AUD0.06.8
Net debt excluding leasesAUDmFY2025A: -7,528,528 AUDFY2026A: -54,087,337 AUD(7.5)(54.1)
Equity (actual only)AUDmFY2025A: 15,789,856 AUDFY2026A: 121,373,864 AUD15.8121.4
Per share
Period-end / diluted forecast sharesm sharesFY2025A: 279,228,439 sharesFY2026A: 578,608,493 shares279.2578.6
EPSAUD/shareFY2025A: -0.02 AUD/shareFY2026A: -0.02 AUD/share(0.02)(0.02)
DPSAUD/share0.000.00
Multiples and ratios
EV / EBITDA (x, current EV)xFY2025A: -39.27 xFY2026A: -20.94 x(39.3)(20.9)
P / E (x, current market cap)xFY2025A: -43.69 xFY2026A: -23.24 x(43.7)(23.2)
FCF yield (current market cap)%FY2025A: -0.03 fractionFY2026A: -0.18 fraction-2.6%-18.2%
EBITDA margin%FY2025A: -21.41 fractionFY2026A: -3.13 fraction-2141.2%-312.9%
Net debt / EBITDA (x)xFY2025A: 2.02 xFY2026A: 7.73 x2.07.7

KPI history

Operating metrics

Comparable series use a shared scale

Consolidated unrestricted cash · Company · Point In Time

AUD

3 periods
  1. 30June2025 audited7,528,528 AUD
    Reported
  2. 30June2026 audited60,862,295 AUD
    Reported
  3. 30September2026 Appendix5B29,923,000 AUD
    Reported
Operating metric source table3
MetricProjectPeriodPeriod typeValueStatus
Consolidated unrestricted cashCompany30June2025 auditedPoint In Time7,528,528 AUDReported
Consolidated unrestricted cashCompany30June2026 auditedPoint In Time60,862,295 AUDReported
Consolidated unrestricted cashCompany30September2026 Appendix5BPoint In Time29,923,000 AUDReported
Company guidance2
MetricProjectPeriodLowHighStatus
Nameplate Ore Processingsorby_hillsSteady state following ramp up2,250,0002,250,000 t/yrCurrent
Lom Average Silver Productionsorby_hills10.5-year production target2,100,0002,100,000 oz/yrCurrent

Capital history

Capital events

3 events · newest first
DateEventAmountSharesPriceStatusTerms
2026-01-14RaisingA$7M17.5M—Completed—
2025-12-15RaisingA$60M150M—Completed—
2025-10-14RaisingA$50M125M—Completed—

Contracts and ownership

Material economic arrangements These are deals that can affect sales, costs, funding or ownership. An arrangement marked “Included in valuation” may already be built into a project estimate or the bridge to shareholder value. A separate amount is shown only when one can be estimated; do not add it again.

Partial · as of 2026-10-30

Primary annual notes, current delivery plan, latest quarterly and funding amendment reviewed. All material identified contracts are registered; confidential price annexures and counterparty names for the legacy royalty/JV are not publicly reconciled.

50% of concentrate, minimum 354 kt; improved spot TC exposure after the US$30m prepayment was declined. Remaining 50% EOI/negotiation in Q4 2026; commercial details are not fully public.

Offtake · Active
Counterparties
Trafigura Asia Trading Pte Ltd
Applies to
Sorby Hills Silver-Lead Project · Silver · Lead
Economic direction
Mixed
Period
Dates not stated
Key terms
concentrate_share_pct: 50
minimum_concentrate_t: 354,000
How it affects our valuation

No valuation treatment is available for this arrangement.

Prepayment no longer required after equity/SFA funding; no cash or debt added.

Other · Terminated
Counterparties
Trafigura
Applies to
Sorby Hills Silver-Lead Project · Silver · Lead
Economic direction
Mixed
Period
Dates not stated
Key terms
former_limit_usd: 30,000,000
How it affects our valuation

This arrangement has ended; no current valuation treatment is required.

Private 1% NSR remains active. Explicit incremental charge in the DCF because the current main-body cost table only identifies state royalties of 5% Pb / 2.5% Ag.

Royalty · Active
Counterparties
Quintana MH Holding Company LLC
Applies to
Sorby Hills Silver-Lead Project · Silver · Lead
Economic direction
Burden
Period
Dates not stated
Key terms
nsr_pct: 1
How it affects our valuation

No valuation treatment is available for this arrangement.

State royalties applied after typical TC/RC and shipping deductions. The model approximation uses net receipts after charges.

Royalty · Active
Counterparties
Western Australia
Applies to
Sorby Hills Silver-Lead Project · Silver · Lead
Economic direction
Burden
Period
Dates not stated
Key terms
lead_pct: 5
silver_pct: 2.5
How it affects our valuation

No valuation treatment is available for this arrangement.

Construction draws are conditional on conditions precedent; the capitalised upfront fee of 6.774958m is already borrowings despite zero cash construction draw; liquidity financing is separate from FCFF.

Other · Active
Counterparties
Merricks Capital and Adare Finance DAC / Davidson Kempner
Applies to
Sorby Hills Silver-Lead Project · Silver · Lead
Economic direction
Mixed
Period
Dates not stated
Key terms
facility_aud_equivalent: 236,000,000
interest_pct: 12
annual_facility_fee_pct: 2.5
maturity_years_from_financial_close: 5
dscr_min: 1.3
llcr_min: 1.2
plcr_min: 1.5
ltcr_max_pct: 65
How it affects our valuation

No valuation treatment is available for this arrangement.

Construction USD loan conversion hedges; first 21m leg frozen at cutoff, remaining 45.6m term-bounded FX response; no hedge over lifetime operating revenue.

FX Hedge · Active
Counterparties
Approved FX hedging counterparty (unnamed)
Applies to
Sorby Hills Silver-Lead Project
Economic direction
Mixed
Period
Dates not stated
Key terms
usd_notional: 66,600,000
aud_fixed_proceeds: 93,670,000
maturities: 21m30Oct2026;21m30Dec2026;18m31Mar2027;6.6m30Jun2027
How it affects our valuation

No valuation treatment is available for this arrangement.

Dismantling, refurbishment, relocation, reconstruction and commissioning EPC, included in remaining capex; not an extra equity deduction.

Other · Active
Counterparties
GR Engineering Services
Applies to
Sorby Hills Silver-Lead Project · Silver · Lead
Economic direction
Mixed
Period
Dates not stated
Key terms
contract_aud: 109,000,000
How it affects our valuation

No valuation treatment is available for this arrangement.

Binding commercial HOA; definitive annexures pending; mining rates included in the source cash schedule, execution risk retained.

Other · Active
Counterparties
REGROUP Australia Pty Ltd
Applies to
Sorby Hills Silver-Lead Project · Silver · Lead
Economic direction
Mixed
Period
Dates not stated
Key terms
first_mining: no later than March2027
definitive_contract: December2026quarter
How it affects our valuation

No valuation treatment is available for this arrangement.

Diesel supply and storage included in capital and operating costs, with no duplicate gross contract charge.

Strategic Partnership · Active
Counterparties
CGL Fuel Pty Ltd / Cambridge Gulf
Applies to
Sorby Hills Silver-Lead Project
Economic direction
Mixed
Period
Dates not stated
Key terms
term_years: 6
How it affects our valuation

No valuation treatment is available for this arrangement.

Port access and stevedoring agreement; logistics costs in the DCF.

Tolling Or Processing · Active
Counterparties
Cambridge Gulf
Applies to
Sorby Hills Silver-Lead Project · Silver · Lead
Economic direction
Mixed
Period
Dates not stated
Key terms
term_years: 10
How it affects our valuation

No valuation treatment is available for this arrangement.

Burden only if the project is developed; no base project cash flow or value; the consequence is a stage gate until terms and plan are updated.

Royalty · Active
Counterparties
Vendor royalty holder (not named in current note)
Applies to
Manbarrum Project · Zinc · Lead · Silver
Economic direction
Burden
Period
Dates not stated
Key terms
nsr_pct: 1.25
buyback: market value following PFS
How it affects our valuation

No valuation treatment is available for this arrangement.

51% JV interest except 100% EL31354; no separate funding carry claimed; both valued at zero.

Joint Venture · Active
Counterparties
JV partner (not identified in current note)
Applies to
Borroloola West · Lead · Zinc
Economic direction
Mixed
Period
Dates not stated
Key terms
interest_pct: 51
How it affects our valuation

No valuation treatment is available for this arrangement.