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$45.64M which is a fall of roughly 41% over the last nine months. As of 08/16/2017 they have no debt and ~C$19.48M 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 08/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $76.81M $45.64M 08/16/2017 $-31.16M
Total Assets: $66.22M $65.14M 08/16/2017 $-1.08M
Total Liabilities: $1.73M $1.71M 08/16/2017 $-0.03M
Current Assets: $24.90M $24.50M 08/16/2017 $-0.41M
Current Liabilities: $1.25M $1.23M 08/16/2017 $-0.02M
Total Debt: $0.00M $0.00M 08/16/2017 $0.00M
Cash: $19.80M $19.48M 08/16/2017 $-0.32M
Enterprise Value: $57.00M $26.16M 10/30/1970 $-30.84M
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
Shares Outstanding: 93,000,000 93,000,000 08/16/2017 0
Shares (FD): 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
624.39% 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 6.56M
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 5.90M
Maximum Profit (Gold): $270.20M $278.42M n/a $8.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $270.20M $278.42M n/a $8.22M
Max Profit / Current MCap: 3.518 6.100 n/a 2.582
Max Profit Per Share (Gold): $2.68 $2.76 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.68 $2.76 n/a $0.08
Total Free Profit Per Share: $1.72 $2.18 n/a $0.46
FD Mkt. Cap / Gold Eq.: $47.41 $28.18 n/a $-19.24
FD Mkt. Cap / Silver Eq.: $0.63 $0.36 n/a $-0.27
FD Mkt. Cap / Per Metal
as % Spot Price:
3.70% 2.18% n/a -1.51%
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 9.11M
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 7.74M
Maximum Profit (Gold): $354.27M $365.05M n/a $10.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $354.27M $365.05M n/a $10.78M
Max Profit / Current MCap: 4.613 7.998 n/a 3.385
Max Profit Per Share (Gold): $3.51 $3.61 n/a $0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.51 $3.61 n/a $0.11
Total Free Profit Per Share: $2.55 $3.03 n/a $0.49
FD Mkt. Cap / Gold Eq.: $36.16 $21.49 n/a $-14.67
FD Mkt. Cap / Silver Eq.: $0.48 $0.27 n/a $-0.21
FD Mkt. Cap / Per Metal
as % Spot Price:
2.82% 1.66% n/a -1.15%

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 9.47M
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 7.90M
Maximum Profit (Gold): $361.77M $372.78M n/a $11.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $361.77M $372.78M n/a $11.01M
Max Profit / Current MCap: 4.710 8.167 n/a 3.457
Max Profit Per Share (Gold): $3.58 $3.69 n/a $0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.58 $3.69 n/a $0.11
Total Free Profit Per Share: $2.62 $3.11 n/a $0.49
FD Mkt. Cap / Gold Eq.: $35.41 $21.04 n/a $-14.37
FD Mkt. Cap / Silver Eq.: $0.47 $0.27 n/a $-0.20
FD Mkt. Cap / Per Metal
as % Spot Price:
2.76% 1.63% n/a -1.13%

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.