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

Symbol Data

Symbol Currency
TSE:INV CAD
OTCMKTS:ILNLF USD

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$31.31M which is a fall of roughly 20% over the last three months. As of 06/24/2018 they have no debt and ~C$11.69M cash. They have 93M 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 06/24/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $38.94M $31.31M 06/24/2018 $-7.64M
Total Assets: $61.56M $61.56M 06/24/2018 $0.00M
Total Liabilities: $1.79M $1.79M 06/24/2018 $0.00M
Current Assets: $12.47M $12.47M 06/24/2018 $0.00M
Current Liabilities: $1.01M $1.01M 06/24/2018 $0.00M
Total Debt: $0.00M $0.00M 06/24/2018 $0.00M
Cash: $11.69M $11.69M 06/24/2018 $0.00M
Enterprise Value: $27.26M $19.62M 08/15/1970 $-7.64M
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: 06/24/2018 n/a
Tax Rate: (guess)  41.00% (CG)  41.00% 06/24/2018 0.00%
Misc 06/24/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 93,000,000 93,000,000 06/24/2018 0
Shares (FD): 98,000,000 98,000,000 06/24/2018 0
Insider Ownership: n/a 50% 06/24/2018 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2021 06/24/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
06/24/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
06/24/2018 0
Initial CapEx (Outstanding): $285.00M
731.83% of Mkt.Cap
$285.00M
910.33% of Mkt.Cap
06/24/2018 $0.00M
Funding Option: n/a n/a 06/24/2018 n/a
Documentation: none PFS 06/24/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/24/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.80M 1.80M 06/24/2018 0.00M
Measured & Indicated: 2.50M 2.50M 06/24/2018 0.00M
Inferred: 0.10M 0.10M 06/24/2018 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 06/24/2018 0.00M
Measured & Indicated: 2.12M 2.12M 06/24/2018 0.00M
Inferred: 0.05M 0.05M 06/24/2018 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 06/24/2018 $0.00
Extra Operating Cost: n/a n/a 06/24/2018 $0.00
Average Grade: 4.00 g/t 4.00 g/t 06/24/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/24/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 2.50M 2.50M 06/24/2018 0.00M
Annual Production: 150,000oz. 150,000oz. 06/24/2018 0oz.
Cash Cost: $600 $600 06/24/2018 $0
Extra Operating Cost: $400 $400 06/24/2018 $0
SILVER 06/24/2018
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 06/24/2018 0.00M
Measured & Indicated: n/a n/a 06/24/2018 0.00M
Inferred: n/a n/a 06/24/2018 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 06/24/2018 0.00M
Measured & Indicated: n/a n/a 06/24/2018 0.00M
Inferred: n/a n/a 06/24/2018 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 06/24/2018 $0.00
Extra Operating Cost: n/a n/a 06/24/2018 $0.00
Average Grade: n/a n/a 06/24/2018 n/a
Recovery Rate: n/a n/a 06/24/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/24/2018 0.00M
Annual Production: n/a n/a 06/24/2018 n/a
Cash Cost: n/a n/a 06/24/2018 n/a
Extra Operating Cost: n/a n/a 06/24/2018 n/a

Property

Last Analysis Data  (06/24/2018)
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
06/24/2018
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 12.64M
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 11.38M
Maximum Profit (Gold): $257.01M $196.42M n/a $-60.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $257.01M $196.42M n/a $-60.60M
Max Profit / Current MCap: 6.600 6.274 n/a -0.326
Max Profit Per Share (Gold): $2.62 $2.00 n/a $-0.62
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.62 $2.00 n/a $-0.62
Total Free Profit Per Share: $2.11 $1.59 n/a $-0.52
FD Mkt. Cap / Gold Eq.: $24.04 $19.33 n/a $-4.71
FD Mkt. Cap / Silver Eq.: $0.31 $0.23 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.89% 1.60% n/a -0.29%
Measured &
Indicated
06/24/2018
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 17.56M
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 14.92M
Maximum Profit (Gold): $336.97M $257.52M n/a $-79.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $336.97M $257.52M n/a $-79.45M
Max Profit / Current MCap: 8.653 8.226 n/a -0.427
Max Profit Per Share (Gold): $3.44 $2.63 n/a $-0.81
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.44 $2.63 n/a $-0.81
Total Free Profit Per Share: $2.93 $2.22 n/a $-0.71
FD Mkt. Cap / Gold Eq.: $18.33 $14.74 n/a $-3.60
FD Mkt. Cap / Silver Eq.: $0.24 $0.17 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
1.44% 1.22% n/a -0.22%

Reserves &
Resources
06/24/2018
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.): 2.60M 2.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.26M
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 15.23M
Maximum Profit (Gold): $344.11M $262.98M n/a $-81.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $344.11M $262.98M n/a $-81.13M
Max Profit / Current MCap: 8.836 8.400 n/a -0.436
Max Profit Per Share (Gold): $3.51 $2.68 n/a $-0.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.51 $2.68 n/a $-0.83
Total Free Profit Per Share: $3.00 $2.27 n/a $-0.73
FD Mkt. Cap / Gold Eq.: $17.95 $14.43 n/a $-3.52
FD Mkt. Cap / Silver Eq.: $0.23 $0.17 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
1.41% 1.20% n/a -0.22%

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.