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 Change 52 Wk Range Volume
OTCMKTS:ILNLF 05/24/2017 USD 0.6700 0.0000 0.8500 - 0.3200 1,733
TSE:INV 05/24/2017 CAD 0.9000 0.0000 1.1300 - 0.4300 76,152
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 three 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$47.55M which is a fall of roughly 3% over the last ten months. As of 12/31/2016 they have no debt and ~C$6.5M cash. They have 65M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 08/07/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $49.02M $47.55M 08/07/2016 $-1.47M
Total Assets: $41.98M $43.84M 12/31/2016 $1.86M
Total Liabilities: $0.42M $0.82M 12/31/2016 $0.40M
Current Assets: $7.97M $6.60M 12/31/2016 $-1.37M
Current Liabilities: $0.14M $0.36M 12/31/2016 $0.23M
Total Debt: $0.00M $0.00M 12/31/2016 $0.00M
Cash: $7.91M $6.50M 12/31/2016 $-1.40M
Enterprise Value: $41.11M $41.05M 04/20/1971 $-0.06M
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: 08/07/2016 n/a
Tax Rate: (guess)  41.00% (CG)  41.00% 02/13/2017 0.00%
Misc 08/07/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.690 $0.670 16:05 on 05/24/2017 $-0.02
Shares Outstanding: 65,000,000 64,870,000 12/31/2016 -130,000
Shares Fully Diluted: 71,000,000 71,000,000 08/07/2016 0
Insider Ownership: n/a 38% 02/13/2017 38%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 08/07/2016 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/07/2016 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/07/2016 0
Initial CapEx (Outstanding): $285.00M
581.42% of Mkt.Cap
$285.00M
599.35% of Mkt.Cap
08/07/2016 $0.00M
Funding Option: n/a n/a 08/07/2016 n/a
Documentation: none PFS 02/13/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/07/2016
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 08/07/2016 0.00M
Measured & Indicated: 2.50M 2.50M 08/07/2016 0.00M
Inferred: 0.10M 0.10M 08/07/2016 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 08/07/2016 0.00M
Measured & Indicated: 2.12M 2.12M 08/07/2016 0.00M
Inferred: 0.05M 0.05M 08/07/2016 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 08/07/2016 $0.00
Extra Operating Cost: n/a n/a 08/07/2016 $0.00
Average Grade: 4.00 g/t 4.00 g/t 08/07/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/13/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 2.50M 2.50M 08/07/2016 0.00M
Annual Production: 150,000oz. 150,000oz. 08/07/2016 0oz.
Cash Cost: $600 $600 08/07/2016 $0
Extra Operating Cost: $400 $400 08/07/2016 $0
SILVER 08/07/2016
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 08/07/2016 0.00M
Measured & Indicated: n/a n/a 08/07/2016 0.00M
Inferred: n/a n/a 08/07/2016 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 08/07/2016 0.00M
Measured & Indicated: n/a n/a 08/07/2016 0.00M
Inferred: n/a n/a 08/07/2016 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 08/07/2016 $0.00
Extra Operating Cost: n/a n/a 08/07/2016 $0.00
Average Grade: n/a n/a 08/07/2016 n/a
Recovery Rate: n/a n/a 08/07/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/07/2016 0.00M
Annual Production: n/a n/a 08/07/2016 n/a
Cash Cost: n/a n/a 08/07/2016 n/a
Extra Operating Cost: n/a n/a 08/07/2016 n/a

Property

Last Analysis Data  (08/07/2016)
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 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 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
08/07/2016
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 9.80M
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 8.82M
Maximum Profit (Gold): $319.81M $244.97M n/a $-74.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $319.81M $244.97M n/a $-74.84M
Max Profit / Current MCap: 6.524 5.152 n/a -1.373
Max Profit Per Share (Gold): $4.50 $3.45 n/a $-1.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.50 $3.45 n/a $-1.05
Total Free Profit Per Share: $3.59 $2.55 n/a $-1.04
FD Mkt. Cap / Gold Eq.: $30.26 $29.35 n/a $-0.90
FD Mkt. Cap / Silver Eq.: $0.45 $0.40 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
2.27% 2.34% n/a 0.07%
Measured &
Indicated
08/07/2016
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 13.62M
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 11.57M
Maximum Profit (Gold): $419.31M $321.18M n/a $-98.12M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $419.31M $321.18M n/a $-98.12M
Max Profit / Current MCap: 8.554 6.754 n/a -1.800
Max Profit Per Share (Gold): $5.91 $4.52 n/a $-1.38
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.91 $4.52 n/a $-1.38
Total Free Profit Per Share: $5.00 $3.62 n/a $-1.37
FD Mkt. Cap / Gold Eq.: $23.08 $22.39 n/a $-0.69
FD Mkt. Cap / Silver Eq.: $0.34 $0.31 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
1.73% 1.78% n/a 0.05%

Reserves &
Resources
08/07/2016
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 14.16M
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 11.81M
Maximum Profit (Gold): $428.19M $327.99M n/a $-100.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $428.19M $327.99M n/a $-100.20M
Max Profit / Current MCap: 8.735 6.898 n/a -1.838
Max Profit Per Share (Gold): $6.03 $4.62 n/a $-1.41
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.03 $4.62 n/a $-1.41
Total Free Profit Per Share: $5.12 $3.72 n/a $-1.40
FD Mkt. Cap / Gold Eq.: $22.60 $21.92 n/a $-0.68
FD Mkt. Cap / Silver Eq.: $0.33 $0.30 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
1.69% 1.75% n/a 0.05%

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.     ×