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 EGR ASX

EcoGraf Limited

DFS Unfunded Developer · Graphite · Tanzania · United States · Europe · Japan Rating locked: sign in to view v6.2
Last 2026-11-06
A$0.215
1D
—
1M
—
YTD
—
1Y
—
Upside
Locked: sign in to view
Mkt cap
A$99.2M
EV
A$95.4M
Cash
A$3.8M
Debt
A$0
8 newer ASX announcements not yet reflected in this valuation

Narrative and provenance

Research & Sources

AI Analyst Report

The full analyst report, its figures and the broker-style PDF are available to subscribers and invited guests.

Sign in or enter a guest code
Chronological evidenceSource-document inventory22 documents
EcoGraf Annual Report 2026Results · HighPartial

FY2026 annual report: A$3.817m cash and no interest-bearing debt at 30 June; A$2.292m loss; auditor highlights material going-concern uncertainty. SPP remains open. Current company secretaries and 84% Duma interest reconciled.

Document ID
egr-20260925-annual-report
Published UTC
2026-09-25T02:00:00Z
Projects
epanko · midstream · hffree · golden-eagle · golden-frontier
Commodities
graphite · gold
Open original source ↗
EGR ASX ordinary-share closing observationMarket Data · HighExtracted

Latest eligible local market data provider via miners.collect_stock_prices close: A$0.29, 62,816 shares, for one ASX ordinary share on 25 September 2026.

Document ID
egr-20260925-market-price
Published UTC
2026-09-25T06:00:00Z
Projects
—
Commodities
—
Open original source ↗
Epanko Value Engineering Identifies 20% Production IncreaseStudy · HighExtracted

Preliminary, unverified engineering indicates 87.6ktpa potential versus the 73ktpa BFS, US$12m extra capital and US$512.3/t first-ten-year C1. No revised NPV or IRR; 73ktpa remains the financing case.

Document ID
egr-20260924-value-engineering
Published UTC
2026-09-24T02:00:00Z
Projects
epanko
Commodities
graphite
Open original source ↗
EIB Grant Funding CommencesFinancing · HighExtracted

EIB technical assistance of up to EUR2m has commenced across expansion, shaping, market and E&S workstreams. The annual report clarifies that this is non-cash assistance.

Document ID
egr-20260921-eib-grant
Published UTC
2026-09-21T02:00:00Z
Projects
epanko · midstream · hffree
Commodities
graphite
Open original source ↗
AngloGold Ashanti Completes Geochemical Program at Golden EagleOperations · MediumExtracted

AngloGold completed 2,659 Golden Eagle soil samples; assays were pending and drone magnetics was planned. No Golden Eagle resource is established.

Document ID
egr-20260914-gold-geochemistry
Published UTC
2026-09-14T02:00:00Z
Projects
golden-eagle · golden-frontier
Commodities
gold
Open original source ↗
Underwritten Share Purchase PlanFinancing · HighExtracted

Underwritten A$2m SPP is open at the cutoff; shares are not yet issued. Price is 20% below a future five-day VWAP. Indicative close is 28 September and issue is 5 October.

Document ID
egr-20260903-spp
Published UTC
2026-09-03T02:00:00Z
Projects
—
Commodities
—
Open original source ↗
German Offtake Partner to Double Volumes to 40,000 tpaEconomic Arrangement · HighExtracted

Binding preliminary German-law term sheet replaces a prior agreement: 20ktpa from production, 40ktpa after five years, ten-year planned term; market-reference price with undisclosed floor and grade adjustments.

Document ID
egr-20260812-german-offtake
Published UTC
2026-08-12T09:00:00Z
Projects
epanko
Commodities
graphite
Open original source ↗
USD to AUD exchange-rate observationMarket Data · MediumExtracted

ValutaFX reported 1 USD equal to 1.4152 AUD on 7 August 2026.

Document ID
egr-20260807-fx
Published UTC
2026-08-07T06:00:00Z
Projects
—
Commodities
—
Open original source ↗
June 2026 Quarterly Activities Report and Appendix 5BOperations · HighExtracted

Latest quarterly reports A$3.816m cash, 1.59 quarters of funding, ongoing Epanko debt/offtake work and an unchanged ordinary share count.

Document ID
egr-20260730-june-quarterly
Published UTC
2026-07-30T06:05:15Z
Projects
epanko · midstream · hffree · golden-eagle · golden-frontier
Commodities
graphite · gold
Open original source ↗
March 2026 Quarterly Activities Report and Appendix 5BOperations · HighExtracted

March quarterly reported A$6.2m cash, reaffirmed the BFS and confirmed commencement of the Golden Eagle farm-in.

Document ID
egr-20260430-march-quarterly
Published UTC
2026-04-30T02:01:47Z
Projects
epanko · hffree · golden-eagle · golden-frontier
Commodities
graphite · gold
Open original source ↗
Notification of cessation of securities - EGRCorporate Action · MediumExtracted

Appendix 3H records the lapse of 100,000 performance rights and the resulting issued-capital totals.

Document ID
egr-20260410-cessation
Published UTC
2026-04-10T08:08:58Z
Projects
—
Commodities
—
Open original source ↗
Golden Frontier and Investor PresentationPresentation · MediumExtracted

Presentation outlines the AngloGold-funded Golden Eagle farm-in and early-stage Golden Frontier gold targets without a defined resource.

Document ID
egr-20260409-golden-frontier
Published UTC
2026-04-08T23:02:02Z
Projects
golden-eagle · golden-frontier
Commodities
gold · copper · nickel · lithium
Open original source ↗
Interim Financial ReportResults · HighExtracted

Half-year accounts provide a balance-sheet and capital-structure anchor at 31 December 2025.

Document ID
egr-20260311-interim
Published UTC
2026-03-10T21:30:34Z
Projects
epanko · hffree · golden-eagle · golden-frontier
Commodities
graphite · gold
Open original source ↗
Updated BFS Corporate PresentationPresentation · MediumExtracted

Corporate presentation restated the updated BFS, financing pathway and vertically integrated graphite strategy.

Document ID
egr-20260309-bfs-presentation
Published UTC
2026-03-09T02:12:26Z
Projects
epanko · midstream · hffree
Commodities
graphite
Open original source ↗
Updated Epanko Bankable Feasibility StudyStudy · HighExtracted

Updated BFS reports a 73,000 tpa, 22-year Epanko development with post-tax geared NPV10 of US$350m and materially unresolved funding requirements.

Document ID
egr-20260225-epanko-bfs
Published UTC
2026-02-25T05:34:02Z
Projects
epanko · hffree
Commodities
graphite
Open original source ↗
December 2025 Quarterly Activities Report and Appendix 5BOperations · MediumExtracted

Quarterly update advanced the Epanko expansion path and confirmed commencement conditions for the Golden Eagle farm-in.

Document ID
egr-20260130-december-quarterly
Published UTC
2026-01-30T02:06:05Z
Projects
epanko · hffree · golden-eagle
Commodities
graphite · gold
Open original source ↗
September 2025 Quarterly Activities Report and Appendix 5BOperations · MediumExtracted

Quarterly update reported A$8.53m cash while advancing Epanko, HFfree and the then-pending Golden Eagle tenure.

Document ID
egr-20251031-september-quarterly
Published UTC
2025-10-31T02:10:39Z
Projects
epanko · hffree · golden-eagle
Commodities
graphite · gold
Open original source ↗
Annual Report to shareholdersResults · HighExtracted

FY2025 annual report describes Epanko, midstream shaping and HFfree development and contains a superseded SML identifier.

Document ID
egr-20250923-annual-report
Published UTC
2025-09-23T09:02:56Z
Projects
epanko · midstream · hffree
Commodities
graphite
Open original source ↗
HFfree Delivers Industry-Leading Low Cost and NPV of US$282mStudy · HighExtracted

Study for a not-yet-sited 25,000 tpa US purification facility reported US$282m pre-tax NPV10, US$95m capex and US$478/t process cost.

Document ID
egr-20250813-hffree-study
Published UTC
2025-08-13T06:17:50Z
Projects
hffree
Commodities
graphite
Open original source ↗
Epanko Front-End Engineering Design CompletedStudy · MediumExtracted

FEED was completed for the Stage 1 73,000 tpa graphite process plant in support of debt financing.

Document ID
egr-20241021-feed
Published UTC
2024-10-20T23:00:14Z
Projects
epanko
Commodities
graphite
Open original source ↗
Updated Epanko Ore ReserveReserve Update · HighExtracted

Superseded July 2024 Epanko Ore Reserve of 14.3 Mt at 8.8% TGC supported the then-current 73,000 tpa development case.

Document ID
egr-20240725-reserve
Published UTC
2024-07-24T23:14:09Z
Projects
epanko
Commodities
graphite
Open original source ↗
127% increase in Epanko Mineral ResourceResource Update · HighExtracted

JORC 2012 Epanko Mineral Resource increased to 290.8 Mt at 7.2% TGC, including 88.0 Mt Measured and Indicated.

Document ID
egr-20240311-resource
Published UTC
2024-03-10T21:37:04Z
Projects
epanko
Commodities
graphite
Open original source ↗
Evidence facts72
mre-totalEpanko total Mineral Resource

290.8 Mt at 7.2% TGC

2024-03-11
mre-miEpanko Measured plus Indicated Resource

88.0 Mt at 7.6% TGC

2024-03-11
mre-inferredEpanko Inferred Resource

202.8 Mt at 7.2% TGC

2024-03-11
reserve-2024-totalSuperseded 2024 Ore Reserve

14.3 Mt at 8.8% TGC

2024-07-25
feed-stage1Stage 1 FEED capacity

73000 tpa graphite concentrate

2024-10-21
hffree-npvHFfree facility pre-tax NPV10

282000000 USD

2025-08-13
hffree-capexHFfree facility initial capital

95000000 USD

2025-08-13
hffree-opexHFfree purification operating cost

478 USD/t

2025-08-13
hffree-pricePurified spherical graphite price assumption

4500 USD/t

2025-08-13
annual-sml-755Epanko Special Mining Licence number

SML 755/2025 None

2025-03-03
midstream-capexMechanical shaping facility initial capital

59000000 USD

2025-09-23
midstream-opexMechanical shaping facility operating cost

419 USD/t

2025-09-23
cash-20250930Cash and cash equivalents

8530000 AUD

2025-09-30
bfs-pre-tax-npvEpanko pre-tax geared NPV10

516000000 USD

2026-02-25
bfs-post-tax-npvEpanko post-tax geared NPV10

350000000 USD

2026-02-25
bfs-post-tax-irrEpanko post-tax geared IRR

27.0 %

2026-02-25
bfs-capexEpanko construction and establishment capital

181200000 USD

2026-02-25
bfs-rap-capexEpanko Resettlement Action Plan capital

18100000 USD

2026-02-25
bfs-graphite-priceEpanko average graphite product price

1746 USD/t CIF real 2025

2026-02-25
bfs-c1Epanko first-ten-year C1 cost

544 USD/t FOB real 2025

2026-02-25
bfs-aiscEpanko first-ten-year AISC

639 USD/t real 2025

2026-02-25
bfs-productionEpanko oxide-phase annual graphite production

73000 tpa

2026-02-25
bfs-mine-lifeEpanko mine life

22 years

2026-02-25
bfs-recoveryEpanko graphite recovery

97.2 %

2026-02-25
bfs-reserve-totalEpanko 2026 Ore Reserve

16.7 Mt at 8.2% TGC

2026-02-25
bfs-sml-733Epanko Special Mining Licence number

SML 733/2025 None

2026-02-25
bfs-ownership-84EcoGraf ownership of Duma TanzGraphite

84 %

2026-02-25
bfs-debt-assumptionBFS debt financing assumption

39 % of capital

2026-02-25
interim-cashCash and cash equivalents

8084000 AUD

2025-12-31
interim-sharesOrdinary shares on issue

461551214 shares

2025-12-31
interim-liabilitiesTotal liabilities

1938000 AUD

2025-12-31
golden-eagle-spendAngloGold farm-in exploration spend

8900000 USD

2026-04-09
golden-eagle-earnAngloGold earn-in interest

70 %

2026-04-09
golden-frontier-areaGolden Frontier landholding

3000 km2 approximately

2026-04-09
cessation-sharesOrdinary fully paid shares

461551214 shares

2026-04-10
cessation-rightsPerformance rights after cessation

7498895 rights

2026-04-10
cash-20260331Cash and cash equivalents

6225000 AUD

2026-03-31
q4-cashCash and cash equivalents

3816000 AUD

2026-06-30
q4-runwayEstimated quarters of funding available

1.59 quarters

2026-06-30
q4-sharesOrdinary fully paid shares

461551214 shares

2026-06-30
q4-rightsUnlisted incentive performance rights

7498895 rights

2026-06-30
q4-debt-mandateMandated Epanko senior secured loan facility

105000000 USD maximum

2026-06-30
q4-ownership-86Quarterly tenement-table ownership entry for SML 733/2025

86 %

2026-06-30
q4-eib-grantApproved EIB technical-assistance grant

3200000 AUD maximum

2026-06-30
fx-usd-audUSD to AUD exchange rate

1.4152 AUD per USD

2026-08-07
german-initialGerman trader initial offtake

20000 tpa

2026-08-12
german-stepGerman trader offtake after year five

40000 tpa

2026-08-12
german-termPlanned German trader offtake term

10 years

2026-08-12
german-floorPricing floor amount undisclosed

None USD/t

2026-08-12
spp-underwriteSPP underwritten amount before costs

2000000 AUD

2026-09-03
spp-priceSPP issue-price discount to five-trading-day VWAP

20 %

2026-09-03
spp-closeIndicative SPP closing date

2026-09-28 None

2026-09-03
eagle-soil-samplesGolden Eagle soil samples submitted

2659 samples

2026-09-14
eagle-assaysGolden Eagle soil assays pending

True None

2026-09-14
eib-assistanceEIB technical assistance ceiling

2000000 EUR

2026-09-21
eib-workstreamsEIB independent technical workstreams

5 workstreams

2026-09-21
eng-potential-outputPreliminary potential Stage 1 production

87600 tpa

2026-09-24
eng-incremental-capexPreliminary incremental capital

12000000 USD

2026-09-24
eng-c1Potential first-ten-year C1 cost

512.3 USD/t

2026-09-24
eng-npv-gapNo revised NPV or IRR disclosed

True None

2026-09-24
fy26-cashFY2026 cash and cash equivalents

3817000 AUD

2026-06-30
fy26-lossFY2026 loss after tax

-2292000 AUD

2026-06-30
fy26-operating-outflowFY2026 operating cash outflow

3210000 AUD

2026-06-30
fy26-investing-outflowFY2026 investing cash outflow

4691000 AUD

2026-06-30
fy26-sharesOrdinary shares at 23 September

461551214 shares

2026-09-23
fy26-rightsPerformance rights at 23 September

7498894 rights

2026-09-23
fy26-going-concernAuditor flags material going-concern uncertainty

True None

2026-09-25
fy26-eib-noncashEIB grant is non-cash technical assistance

True None

2026-09-25
fy26-duma-interestDuma TanzGraphite group ownership

84 %

2026-06-30
fy26-secretariesCurrent company secretaries

Maria du Plooy and Natalie Teo None

2026-09-25
egr-close-20260925ASX EGR ordinary-share close

0.29 AUD/share

2026-09-25
egr-volume-20260925ASX EGR daily volume

62816 shares

2026-09-25
Conflicts requiring judgment2
  • Epanko Special Mining Licence number

    The later updated BFS and subsequent June 2026 quarterly consistently identify SML 733/2025; that later identifier is used.

  • EcoGraf economic ownership of Epanko

    The explicit framework-agreement disclosure that Tanzania owns a 16% free-carried interest implies 84% for EcoGraf and is used over the quarterly tenement-table entry.