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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Idm Mining Ltd
www: www.idmmining.com     email: rm@idmmining.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:IDM CAD
OTCMKTS:IDMMF USD

Description

Idm Mining Ltd are a gold focused junior, late stage development company with one mine in development in Canada and exploration properties. They have approximately 0.7Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$28.69M which is a fall of roughly 36% over the last nine months. As of 01/06/2018 they have no debt and ~C$8.13M cash. They have 398M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/06/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $44.52M $28.69M 01/06/2018 $-15.83M
Total Assets: $39.03M $37.73M 01/06/2018 $-1.30M
Total Liabilities: $4.21M $4.07M 01/06/2018 $-0.14M
Current Assets: $8.80M $8.51M 01/06/2018 $-0.29M
Current Liabilities: $2.03M $1.96M 01/06/2018 $-0.07M
Total Debt: $0.00M $0.00M 01/06/2018 $0.00M
Cash: $8.42M $8.13M 01/06/2018 $-0.28M
Enterprise Value: $36.11M $20.55M 08/26/1970 $-15.55M
Cash Flow: $0.00M $0.00M never $0.00M
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: 01/06/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/06/2018 0.00%
Misc 01/06/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 398,000,000 398,000,000 01/06/2018 0
Shares (FD): 526,000,000 526,000,000 01/06/2018 0
Insider Ownership: n/a 33% 01/06/2018 33%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 01/06/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/06/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/06/2018 0
Initial CapEx (Outstanding): $110.00M
247.07% of Mkt.Cap
$110.00M
383.42% of Mkt.Cap
01/06/2018 $0.00M
Funding Option: n/a n/a 01/06/2018 n/a
Documentation: none PEA 01/06/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/06/2018
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 01/06/2018 0.00M
Measured & Indicated: 0.60M 0.60M 01/06/2018 0.00M
Inferred: 0.10M 0.10M 01/06/2018 0.00M
Reserves & Resources: 0.70M 0.70M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/06/2018 0.00M
Measured & Indicated: 0.43M 0.43M 01/06/2018 0.00M
Inferred: 0.05M 0.05M 01/06/2018 0.00M
Reserves & Resources: 0.48M 0.48M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/06/2018 $0.00
Extra Operating Cost: n/a n/a 01/06/2018 $0.00
Average Grade: 8.00 g/t 8.00 g/t 01/06/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/06/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 01/06/2018 0.00M
Annual Production: 75,000oz. 75,000oz. 01/06/2018 0oz.
Cash Cost: $600 $600 01/06/2018 $0
Extra Operating Cost: $400 $400 01/06/2018 $0
SILVER 01/06/2018
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 01/06/2018 0.00M
Measured & Indicated: n/a n/a 01/06/2018 0.00M
Inferred: n/a n/a 01/06/2018 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 01/06/2018 0.00M
Measured & Indicated: n/a n/a 01/06/2018 0.00M
Inferred: n/a n/a 01/06/2018 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 01/06/2018 $0.00
Extra Operating Cost: n/a n/a 01/06/2018 $0.00
Average Grade: n/a n/a 01/06/2018 n/a
Recovery Rate: n/a n/a 01/06/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/06/2018 0.00M
Annual Production: n/a n/a 01/06/2018 n/a
Cash Cost: n/a n/a 01/06/2018 n/a
Extra Operating Cost: n/a n/a 01/06/2018 n/a

Property

Last Analysis Data  (01/06/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development British Colombia, Canada Red Mountain 100% (guess) 17,000 n/a show
PEA for 5 years of production at 55,000 oz year. Likely to to be extended.

$76 million capex.

10% of production goes to Seabridge at $1000.

Need to pay/spend $10 million to begin production. Owed to Seabridge.
Exploration North Carolina, USA Champion Hills 100% (guess) n/a n/a n/a
Exploration North Carolina, USA Earnhardt South-Sawyer 100% n/a n/a n/a
Exploration North Carolina, USA Hoover Hill 100% n/a n/a n/a
Exploration Nc, USA Jerico Hill 100% n/a n/a n/a
Exploration Charlotte, Nc, USA Jones-Keystone 0% n/a n/a n/a
Exploration Charlotte, Nc, USA Loflin 0% n/a n/a n/a
Exploration North Carolina, USA Silver Hill 0% n/a n/a n/a
Exploration North Carolina, USA Silver Valley 0% n/a n/a n/a
Total Land Package Size (ha): 17,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development British Colombia, Canada Red Mountain 100% (guess) 17,000 n/a show
PEA for 5 years of production at 55,000 oz year. Likely to to be extended.

$76 million capex.

10% of production goes to Seabridge at $1000.

Need to pay/spend $10 million to begin production. Owed to Seabridge.
Exploration North Carolina, USA Champion Hills 100% (guess) n/a n/a n/a
Exploration North Carolina, USA Earnhardt South-Sawyer 100% n/a n/a n/a
Exploration North Carolina, USA Hoover Hill 100% n/a n/a n/a
Exploration Nc, USA Jerico Hill 100% n/a n/a n/a
Exploration Charlotte, Nc, USA Jones-Keystone 0% n/a n/a n/a
Exploration Charlotte, Nc, USA Loflin 0% n/a n/a n/a
Exploration North Carolina, USA Silver Hill 0% n/a n/a n/a
Exploration North Carolina, USA Silver Valley 0% n/a n/a n/a
Total Land Package Size (ha): 17,000  

Profitability (by resource)

Proven &
Probable
01/06/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
01/06/2018
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.67M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.43M 0.43M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.36M
Maximum Profit (Gold): $96.37M $61.54M n/a $-34.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $96.37M $61.54M n/a $-34.84M
Max Profit / Current MCap: 2.165 2.145 n/a -0.020
Max Profit Per Share (Gold): $0.18 $0.12 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.18 $0.12 n/a $-0.07
Total Free Profit Per Share: $0.08 $0.05 n/a $-0.03
FD Mkt. Cap / Gold Eq.: $103.06 $66.41 n/a $-36.65
FD Mkt. Cap / Silver Eq.: $1.34 $0.78 n/a $-0.56
FD Mkt. Cap / Per Metal
as % Spot Price:
7.82% 5.52% n/a -2.30%

Reserves &
Resources
01/06/2018
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.): 0.70M 0.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.45M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.48M 0.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.71M
Maximum Profit (Gold): $106.41M $67.95M n/a $-38.47M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $106.41M $67.95M n/a $-38.47M
Max Profit / Current MCap: 2.390 2.368 n/a -0.022
Max Profit Per Share (Gold): $0.20 $0.13 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.20 $0.13 n/a $-0.07
Total Free Profit Per Share: $0.10 $0.06 n/a $-0.04
FD Mkt. Cap / Gold Eq.: $93.34 $60.15 n/a $-33.19
FD Mkt. Cap / Silver Eq.: $1.21 $0.71 n/a $-0.50
FD Mkt. Cap / Per Metal
as % Spot Price:
7.08% 5.00% n/a -2.08%

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.