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: jhillis@orvana.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:ORVMF USD
TSE:ORV CAD

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 100koz. 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 ~$15.27M which is a fall of roughly 33% over the last six months. As of 02/11/2018 they have ~$17M debt and ~$15M cash. They have 137M 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 02/11/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $22.82M $15.27M 02/11/2018 $-7.55M
Total Assets: $171.43M $171.43M 02/11/2018 $0.00M
Total Liabilities: $81.11M $81.11M 02/11/2018 $0.00M
Current Assets: $52.96M $52.96M 02/11/2018 $0.00M
Current Liabilities: $48.09M $48.09M 02/11/2018 $0.00M
Total Debt: $17.00M $17.00M 02/11/2018 $0.00M
Cash: $15.00M $15.00M 02/11/2018 $0.00M
Enterprise Value: $24.82M $17.27M 07/19/1970 $-7.55M
Cash Flow: $-5.92M $-15.08M never $-9.16M
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: 02/11/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/11/2018 0.00%
Misc 02/11/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 136,620,000 136,620,000 02/11/2018 0
Shares (FD): 140,000,000 140,000,000 02/11/2018 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 02/11/2018 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
02/11/2018 0
Production (Silver Eq Oz.): (guess) 
8,050,184
(guess) 
8,025,745
02/11/2018 -24,438
Initial CapEx (Outstanding): n/a n/a 02/11/2018 n/a
Funding Option: n/a n/a 02/11/2018 n/a
Documentation: none PRODUCER 02/11/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/11/2018
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 02/11/2018 0.00M
Measured & Indicated: 1.00M 1.00M 02/11/2018 0.00M
Inferred: 0.90M 0.90M 02/11/2018 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 02/11/2018 0.00M
Measured & Indicated: 0.77M 0.77M 02/11/2018 0.00M
Inferred: 0.41M 0.41M 02/11/2018 0.00M
Reserves & Resources: 1.18M 1.18M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
02/11/2018 0oz.
Cash Cost: $1,000 $1,000 02/11/2018 $0.00
Extra Operating Cost: $400 $400 02/11/2018 $0.00
Average Grade: 3.50 g/t 3.50 g/t 02/11/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/11/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.20M 1.20M 02/11/2018 0.00M
Annual Production: 85,000oz. 85,000oz. 02/11/2018 0oz.
Cash Cost: $950 $950 02/11/2018 $0
Extra Operating Cost: $400 $400 02/11/2018 $0
SILVER 02/11/2018
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 02/11/2018 0.00M
Measured & Indicated: n/a n/a 02/11/2018 0.00M
Inferred: n/a n/a 02/11/2018 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 02/11/2018 0.00M
Measured & Indicated: n/a n/a 02/11/2018 0.00M
Inferred: n/a n/a 02/11/2018 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 02/11/2018 $0.00
Extra Operating Cost: n/a n/a 02/11/2018 $0.00
Average Grade: n/a n/a 02/11/2018 n/a
Recovery Rate: n/a n/a 02/11/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/11/2018 0.00M
Annual Production: n/a n/a 02/11/2018 n/a
Cash Cost: n/a n/a 02/11/2018 n/a
Extra Operating Cost: n/a n/a 02/11/2018 n/a

Property

Last Analysis Data  (02/11/2018)
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
02/11/2018
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 -0.07M
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 -0.07M
Maximum Profit (Gold): $-15.99M $-40.71M n/a $-24.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-15.99M $-40.71M n/a $-24.72M
Max Profit / Current MCap: n/a n/a n/a -1.965
Max Profit Per Share (Gold): $-0.11 $-0.29 n/a $-0.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.11 $-0.29 n/a $-0.18
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $84.54 $56.56 n/a $-27.97
FD Mkt. Cap / Silver Eq.: $1.05 $0.70 n/a $-0.35
FD Mkt. Cap / Per Metal
as % Spot Price:
6.43% 4.77% n/a -1.65%
Measured &
Indicated
02/11/2018
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 -0.24M
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 -0.19M
Maximum Profit (Gold): $-45.84M $-116.70M n/a $-70.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-45.84M $-116.70M n/a $-70.87M
Max Profit / Current MCap: n/a n/a n/a -5.634
Max Profit Per Share (Gold): $-0.33 $-0.83 n/a $-0.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.33 $-0.83 n/a $-0.51
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $29.49 $19.73 n/a $-9.76
FD Mkt. Cap / Silver Eq.: $0.37 $0.25 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
2.24% 1.67% n/a -0.58%

Reserves &
Resources
02/11/2018
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 -0.46M
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 -0.29M
Maximum Profit (Gold): $-69.82M $-177.77M n/a $-107.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-69.82M $-177.77M n/a $-107.95M
Max Profit / Current MCap: n/a n/a n/a -8.581
Max Profit Per Share (Gold): $-0.50 $-1.27 n/a $-0.77
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.50 $-1.27 n/a $-0.77
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $19.36 $12.95 n/a $-6.41
FD Mkt. Cap / Silver Eq.: $0.24 $0.16 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.47% 1.09% n/a -0.38%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.