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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Inv Metals Inc
www: www.invmetals.com     email: info@invmetals.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price
OTCMKTS:ILNLF 01/23/2018 USD 0.5900
TSE:INV 01/18/2018 CAD 0.7100
Alert me when stock is updated

Description

Inv Metals Inc are a gold focused junior, late stage development company with one mine in development in Ecuador and exploration properties. They have approximately 2.6Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$57.73M which is a fall of roughly 25% over the last five months. As of 08/16/2017 they have no debt and ~C$20.13M cash. They have 93M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 08/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $76.81M $57.73M 08/16/2017 $-19.07M
Total Assets: $66.22M $67.31M 08/16/2017 $1.08M
Total Liabilities: $1.73M $1.76M 08/16/2017 $0.03M
Current Assets: $24.90M $25.31M 08/16/2017 $0.41M
Current Liabilities: $1.25M $1.27M 08/16/2017 $0.02M
Total Debt: $0.00M $0.00M 08/16/2017 $0.00M
Cash: $19.80M $20.13M 08/16/2017 $0.32M
Enterprise Value: $57.00M $37.61M 03/12/1971 $-19.40M
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: 08/16/2017 n/a
Tax Rate: (guess)  41.00% (CG)  41.00% 08/16/2017 0.00%
Misc 08/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.760 $0.572 15:01 on 01/18/2018 $-0.19
Shares Outstanding: 93,000,000 93,000,000 08/16/2017 0
Shares Fully Diluted: 101,000,000 101,000,000 08/16/2017 0
Insider Ownership: n/a 50% 08/16/2017 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 08/16/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/16/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/16/2017 0
Initial CapEx (Outstanding): $285.00M
371.06% of Mkt.Cap
$285.00M
493.65% of Mkt.Cap
08/16/2017 $0.00M
Funding Option: n/a n/a 08/16/2017 n/a
Documentation: none PFS 08/16/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/16/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.80M 1.80M 08/16/2017 0.00M
Measured & Indicated: 2.50M 2.50M 08/16/2017 0.00M
Inferred: 0.10M 0.10M 08/16/2017 0.00M
Reserves & Resources: 2.60M 2.60M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.62M 1.62M 08/16/2017 0.00M
Measured & Indicated: 2.12M 2.12M 08/16/2017 0.00M
Inferred: 0.05M 0.05M 08/16/2017 0.00M
Reserves & Resources: 2.17M 2.17M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/16/2017 $0.00
Extra Operating Cost: n/a n/a 08/16/2017 $0.00
Average Grade: 4.00 g/t 4.00 g/t 08/16/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 2.50M 2.50M 08/16/2017 0.00M
Annual Production: 150,000oz. 150,000oz. 08/16/2017 0oz.
Cash Cost: $600 $600 08/16/2017 $0
Extra Operating Cost: $400 $400 08/16/2017 $0
SILVER 08/16/2017
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 08/16/2017 0.00M
Measured & Indicated: n/a n/a 08/16/2017 0.00M
Inferred: n/a n/a 08/16/2017 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 08/16/2017 0.00M
Measured & Indicated: n/a n/a 08/16/2017 0.00M
Inferred: n/a n/a 08/16/2017 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 08/16/2017 $0.00
Extra Operating Cost: n/a n/a 08/16/2017 $0.00
Average Grade: n/a n/a 08/16/2017 n/a
Recovery Rate: n/a n/a 08/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/16/2017 0.00M
Annual Production: n/a n/a 08/16/2017 n/a
Cash Cost: n/a n/a 08/16/2017 n/a
Extra Operating Cost: n/a n/a 08/16/2017 n/a

Property

Last Analysis Data  (08/16/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cuenca, Ecuador Loma Larga 100% 8,000 n/a show
PFS completed in 2015.
Construction possible in 2018.
Exploration Para State, Brazil Itapora 100% n/a n/a n/a
Exploration Timmins, Ontario, Canada Montcalm 100% n/a n/a n/a
Exploration Ecuador, Ecuador La Rebuscada 100% (guess) n/a n/a show
Early exploration.
Exploration Ecuador, Ecuador Las Penas 100% (guess) n/a n/a show
Early exploration.
Exploration Ecuador, Ecuador Tierras Colloradas 100% (guess) n/a n/a show
Early exploration.
Exploration Kaokoland Region, Namibia Kaoko 35% (guess) n/a n/a show
35% JV with Tech Resources. Teck is the operator and holds 65%.
Total Land Package Size (ha): 8,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cuenca, Ecuador Loma Larga 100% 8,000 n/a show
PFS completed in 2015.
Construction possible in 2018.
Exploration Para State, Brazil Itapora 100% n/a n/a n/a
Exploration Timmins, Ontario, Canada Montcalm 100% n/a n/a n/a
Exploration Ecuador, Ecuador La Rebuscada 100% (guess) n/a n/a show
Early exploration.
Exploration Ecuador, Ecuador Las Penas 100% (guess) n/a n/a show
Early exploration.
Exploration Ecuador, Ecuador Tierras Colloradas 100% (guess) n/a n/a show
Early exploration.
Exploration Kaokoland Region, Namibia Kaoko 35% (guess) n/a n/a show
35% JV with Tech Resources. Teck is the operator and holds 65%.
Total Land Package Size (ha): 8,000  

Profitability (by resource)

Proven &
Probable
08/16/2017
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.46M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.62M 1.62M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.81M
Maximum Profit (Gold): $270.20M $326.50M n/a $56.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $270.20M $326.50M n/a $56.30M
Max Profit / Current MCap: 3.518 5.655 n/a 2.137
Max Profit Per Share (Gold): $2.68 $3.23 n/a $0.56
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.68 $3.23 n/a $0.56
Total Free Profit Per Share: $1.72 $2.52 n/a $0.81
FD Mkt. Cap / Gold Eq.: $47.41 $35.64 n/a $-11.77
FD Mkt. Cap / Silver Eq.: $0.63 $0.45 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
3.70% 2.66% n/a -1.04%
Measured &
Indicated
08/16/2017
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.97M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.12M 2.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.62M
Maximum Profit (Gold): $354.27M $428.08M n/a $73.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $354.27M $428.08M n/a $73.81M
Max Profit / Current MCap: 4.613 7.415 n/a 2.802
Max Profit Per Share (Gold): $3.51 $4.24 n/a $0.73
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.51 $4.24 n/a $0.73
Total Free Profit Per Share: $2.55 $3.53 n/a $0.98
FD Mkt. Cap / Gold Eq.: $36.16 $27.18 n/a $-8.98
FD Mkt. Cap / Silver Eq.: $0.48 $0.35 n/a $-0.14
FD Mkt. Cap / Per Metal
as % Spot Price:
2.82% 2.03% n/a -0.79%

Reserves &
Resources
08/16/2017
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.): 2.60M 2.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.33M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.17M 2.17M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.78M
Maximum Profit (Gold): $361.77M $437.15M n/a $75.37M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $361.77M $437.15M n/a $75.37M
Max Profit / Current MCap: 4.710 7.572 n/a 2.862
Max Profit Per Share (Gold): $3.58 $4.33 n/a $0.75
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.58 $4.33 n/a $0.75
Total Free Profit Per Share: $2.62 $3.62 n/a $1.00
FD Mkt. Cap / Gold Eq.: $35.41 $26.62 n/a $-8.79
FD Mkt. Cap / Silver Eq.: $0.47 $0.34 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
2.76% 1.98% n/a -0.78%

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.     ×