Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Orvana Minerals Corp.
www: www.orvana.com     email: jjobin@orvana.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price
OTCMKTS:ORVMF 12/13/2017 USD 0.1580
TSE:ORV 12/08/2017 CAD 0.1950
Alert me when stock is updated

Description

Orvana Minerals Corp. are a gold focused junior, emerging mid-tier producer with two producing mines in Bolivia and Spain and three exploration properties. Currently they produce roughly 85koz. of gold per year. They have approximately 1.9Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~$21.3M which is a fall of roughly 19% over the last ten months. As of 06/30/2017 they have ~$14M debt and ~$18.5M cash. They have 137M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 02/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $26.21M $21.30M 02/06/2017 $-4.91M
Total Assets: $174.26M $171.43M 06/30/2017 $-2.83M
Total Liabilities: $70.15M $81.11M 06/30/2017 $10.96M
Current Assets: $52.45M $52.96M 06/30/2017 $0.51M
Current Liabilities: $34.23M $48.09M 06/30/2017 $13.86M
Total Debt: $12.00M $14.27M 06/30/2017 $2.27M
Cash: $18.94M $18.50M 06/30/2017 $-0.44M
Enterprise Value: $19.27M $17.07M 07/17/1970 $-2.20M
Cash Flow: $-9.92M $-8.70M never $1.21M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 02/06/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/06/2017 0.00%
Misc 02/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.187 $0.152 11:12 on 12/08/2017 $-0.04
Shares Outstanding: 137,000,000 136,620,000 06/30/2017 -380,000
Shares Fully Diluted: 140,000,000 140,000,000 02/06/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/06/2017 n/a
Production (Gold Eq Oz.): (guess) 
85,000
(guess) 
85,000
02/06/2017 0
Production (Silver Eq Oz.): (guess) 
5,922,627
(guess) 
6,651,966
02/06/2017 729,339
Initial CapEx (Outstanding): n/a n/a 02/06/2017 n/a
Funding Option: n/a n/a 02/06/2017 n/a
Documentation: none PRODUCER 02/06/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/06/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.30M 0.30M 02/06/2017 0.00M
Measured & Indicated: 1.00M 1.00M 02/06/2017 0.00M
Inferred: 0.90M 0.90M 02/06/2017 0.00M
Reserves & Resources: 1.90M 1.90M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.27M 0.27M 02/06/2017 0.00M
Measured & Indicated: 0.77M 0.77M 02/06/2017 0.00M
Inferred: 0.41M 0.41M 02/06/2017 0.00M
Reserves & Resources: 1.18M 1.18M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
85,000oz.
(guess) 
85,000oz.
02/06/2017 0oz.
Cash Cost: $1,000 $1,000 02/06/2017 $0.00
Extra Operating Cost: $400 $400 02/06/2017 $0.00
Average Grade: 3.50 g/t 3.50 g/t 02/06/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/06/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.20M 1.20M 02/06/2017 0.00M
Annual Production: 85,000oz. 85,000oz. 02/06/2017 0oz.
Cash Cost: $950 $950 02/06/2017 $0
Extra Operating Cost: $400 $400 02/06/2017 $0
SILVER 02/06/2017
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 02/06/2017 0.00M
Measured & Indicated: n/a n/a 02/06/2017 0.00M
Inferred: n/a n/a 02/06/2017 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 02/06/2017 0.00M
Measured & Indicated: n/a n/a 02/06/2017 0.00M
Inferred: n/a n/a 02/06/2017 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 02/06/2017 $0.00
Extra Operating Cost: n/a n/a 02/06/2017 $0.00
Average Grade: n/a n/a 02/06/2017 n/a
Recovery Rate: n/a n/a 02/06/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/06/2017 0.00M
Annual Production: n/a n/a 02/06/2017 n/a
Cash Cost: n/a n/a 02/06/2017 n/a
Extra Operating Cost: n/a n/a 02/06/2017 n/a

Property

Last Analysis Data  (02/06/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Production Bolivia Don Mario 100% Open Pit show
Producing gold, silver, and copper. Small production.

15,000 oz gold in 2014 projected at low costs. $900 all-in per oz.
Production Oviedo, Spain El Valle-Boinas Carles 100% Open Pit show
Main mine with 2 million oz of gold at 4 gpt.

They also produce silver and copper.

70,000 oz projected for 2015. All-in costs around $1200 per oz.
Exploration Temiscamingue, Quebec, Canada Laniel Claims 100% n/a n/a
Exploration Kirkland Lake, Ontario, Canada Morrisette Creek 100% n/a n/a
Exploration Nevada, USA Aztec 100% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Bolivia Don Mario 100% Open Pit show
Producing gold, silver, and copper. Small production.

15,000 oz gold in 2014 projected at low costs. $900 all-in per oz.
Production Oviedo, Spain El Valle-Boinas Carles 100% Open Pit show
Main mine with 2 million oz of gold at 4 gpt.

They also produce silver and copper.

70,000 oz projected for 2015. All-in costs around $1200 per oz.
Exploration Temiscamingue, Quebec, Canada Laniel Claims 100% n/a n/a
Exploration Kirkland Lake, Ontario, Canada Morrisette Creek 100% n/a n/a
Exploration Nevada, USA Aztec 100% n/a n/a

Profitability (by resource)

Proven &
Probable
02/06/2017
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.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.57M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.27M 0.27M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.32M
Maximum Profit (Gold): $-31.51M $-27.65M n/a $3.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-31.51M $-27.65M n/a $3.86M
Max Profit / Current MCap: n/a n/a n/a -0.096
Max Profit Per Share (Gold): $-0.23 $-0.20 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.23 $-0.20 n/a $0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $97.07 $78.89 n/a $-18.18
FD Mkt. Cap / Silver Eq.: $1.39 $1.01 n/a $-0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
7.87% 6.29% n/a -1.58%
Measured &
Indicated
02/06/2017
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.58M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.64M
Maximum Profit (Gold): $-90.32M $-79.27M n/a $11.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-90.32M $-79.27M n/a $11.05M
Max Profit / Current MCap: n/a n/a n/a -0.275
Max Profit Per Share (Gold): $-0.65 $-0.57 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.65 $-0.57 n/a $0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $33.86 $27.52 n/a $-6.34
FD Mkt. Cap / Silver Eq.: $0.49 $0.35 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
2.75% 2.20% n/a -0.55%

Reserves &
Resources
02/06/2017
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.): 1.90M 1.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 16.30M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.18M 1.18M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.12M
Maximum Profit (Gold): $-137.58M $-120.74M n/a $16.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-137.58M $-120.74M n/a $16.84M
Max Profit / Current MCap: n/a n/a n/a -0.419
Max Profit Per Share (Gold): $-0.98 $-0.86 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.98 $-0.86 n/a $0.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $22.23 $18.07 n/a $-4.16
FD Mkt. Cap / Silver Eq.: $0.32 $0.23 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
1.80% 1.44% n/a -0.36%

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.     ×