Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Mineros S.A.

www: mineros.com.co   email: Investor.relations@mineros.com.co
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:MSA CAD
OTCMKTS:MNSAF USD

Description

Mineros S.A. are a gold focused mid-tier producer with four producing mines in Argentina, Colombia and Nicaragua and two exploration properties. Currently they produce roughly 215koz. of gold per year. They have approximately 5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$258.8M which is a rise of roughly 5% over the last three weeks. As of 04/15/2024 they have ~C$81M debt and ~C$57.07M cash. They have 300M shares outstanding and trade on the Toronto 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 04/15/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $246.31M $258.80M 04/15/2024 $12.49M
Total Assets: $539.59M $542.93M 04/15/2024 $3.34M
Total Liabilities: $217.44M $218.78M 04/15/2024 $1.35M
Current Assets: $171.62M $172.69M 04/15/2024 $1.06M
Current Liabilities: $130.90M $131.71M 04/15/2024 $0.81M
Total Debt: $80.72M $81.22M 04/15/2024 $0.50M
Cash: $56.72M $57.07M 04/15/2024 $0.35M
Enterprise Value: $270.31M $282.95M 12/19/1978 $12.64M
Cash Flow: $135.64M $118.49M never $-17.16M
Cash Flow Multiple: 1.82 2.18 never 0.37
Net Debt to
Cash Flow Ratio:		 0.18 0.20 never 0.03
Finance within 1 year: 04/15/2024 n/a
Misc 04/15/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 299,737,402 299,737,402 04/15/2024 0
Shares (FD): 299,737,402 299,737,402 04/15/2024 0
Insider Ownership: n/a 40% 04/15/2024 40%
Dividend (Annual): n/a 10% 04/15/2024 10%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/15/2024 n/a
Production (Gold Eq Oz.): (guess) 
215,000		 (guess) 
215,000		 04/15/2024 0
Production (Silver Eq Oz.): (guess) 
17,774,080		 (guess) 
18,662,260		 04/15/2024 888,180
Initial CapEx (Outstanding): n/a n/a 04/15/2024 n/a
Funding Option: n/a n/a 04/15/2024 n/a
Documentation: none PRODUCER 04/15/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023 0
Cash Flow Multiplier: 8 8 04/19/2023 0.00

Resource Data

GOLD 04/15/2024
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 04/15/2024 0.00M
Measured & Indicated: 4.00M 4.00M 04/15/2024 0.00M
Inferred: 1.00M 1.00M 04/15/2024 0.00M
Reserves & Resources: 5.00M 5.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.20M 1.20M 04/15/2024 0.00M
Measured & Indicated: 2.80M 2.80M 04/15/2024 0.00M
Inferred: 0.40M 0.40M 04/15/2024 0.00M
Reserves & Resources: 3.20M 3.20M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
215,000oz.		 (guess) 
215,000oz.		 04/15/2024 0oz.
Cash Cost: $1,200 $1,200 04/15/2024 $0.00
Extra Operating Cost: $550 $550 04/15/2024 $0.00
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 04/15/2024 n/a
Open Pit (Avg): n/a 0.50 g/t 03/24/2024 0.50 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/15/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 04/15/2024 0.00M
Annual Production: 200,000oz. 200,000oz. 04/15/2024 0oz.
Cash Cost: $1,250 $1,250 04/15/2024 $0
Extra Operating Cost: $550 $550 04/15/2024 $0
SILVER 04/15/2024
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 04/15/2024 0.00M
Measured & Indicated: n/a n/a 04/15/2024 0.00M
Inferred: n/a n/a 04/15/2024 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 04/15/2024 0.00M
Measured & Indicated: n/a n/a 04/15/2024 0.00M
Inferred: n/a n/a 04/15/2024 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 04/15/2024 $0.00
Extra Operating Cost: n/a n/a 04/15/2024 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/15/2024 n/a
Open Pit (Avg): n/a n/a 04/02/2023 n/a
Recovery Rate: n/a n/a 04/15/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/15/2024 0.00M
Annual Production: n/a n/a 04/15/2024 n/a
Cash Cost: n/a n/a 04/15/2024 n/a
Extra Operating Cost: n/a n/a 04/15/2024 n/a

Property

Last Analysis Data  (04/15/2024)
Stage Name Owned Au Ag Cu Notes
Prod Gualcamayo 100% show
60K production
Exp La Pepa 100% show
Development
Prod Nechi 100% show
80K year production
Prod Panama 100% show
Production
Prod Pioneer 100% show
Producer
Exp Porvenir 100% show
700,000 oz AU
Production in 2027
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Gualcamayo 100% show
60K production
Exp La Pepa 100% show
Development
Prod Nechi 100% show
80K year production
Prod Panama 100% show
Production
Prod Pioneer 100% show
Producer
Exp Porvenir 100% show
700,000 oz AU
Production in 2027

Profitability (by resource)

Proven &
Probable		 04/15/2024
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 6.20M
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 4.96M
Maximum Profit (Gold): $757.08M $661.32M n/a $-95.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $757.08M $661.32M n/a $-95.76M
Max Profit / Current MCap: 3.074 2.555 n/a -0.518
Max Profit Per Share (Gold): $2.53 $2.21 n/a $-0.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.53 $2.21 n/a $-0.32
Total Free Profit Per Share: $1.40 $1.03 n/a $-0.37
FD MCap / Gold Eq.: $205.26 $215.67 n/a $10.41
FD MCap / Silver Eq.: $2.48 $2.48 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 8.62% 9.37% n/a 0.75%
Measured &
Indicated		 04/15/2024
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 16.52M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.80M 2.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.57M
Maximum Profit (Gold): $1,766.52M $1,543.08M n/a $-223.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,766.52M $1,543.08M n/a $-223.44M
Max Profit / Current MCap: 7.172 5.962 n/a -1.210
Max Profit Per Share (Gold): $5.89 $5.15 n/a $-0.75
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.89 $5.15 n/a $-0.75
Total Free Profit Per Share: $4.76 $3.97 n/a $-0.80
FD MCap / Gold Eq.: $87.97 $92.43 n/a $4.46
FD MCap / Silver Eq.: $1.06 $1.06 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 3.69% 4.02% n/a 0.32%

Reserves &
Resources		 04/15/2024
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 20.66M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.20M 3.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 13.22M
Maximum Profit (Gold): $2,018.88M $1,763.52M n/a $-255.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,018.88M $1,763.52M n/a $-255.36M
Max Profit / Current MCap: 8.196 6.814 n/a -1.382
Max Profit Per Share (Gold): $6.74 $5.88 n/a $-0.85
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.74 $5.88 n/a $-0.85
Total Free Profit Per Share: $5.61 $4.70 n/a $-0.90
FD MCap / Gold Eq.: $76.97 $80.88 n/a $3.90
FD MCap / Silver Eq.: $0.93 $0.93 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 3.23% 3.51% n/a 0.28%

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.     ×