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

Category: Junior: Small Producer
Rating & Risk: Login to view
Orosur Mining Inc
www: www.orosur.ca     email: info@orosur.ca

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:OMI GBX
OTCMKTS:OROXF USD
TSE:OMI CAD

Description

Orosur Mining Inc are a gold focused junior, small producer with one producing mine in Uruguay and two exploration properties. Currently they produce roughly 35koz. of gold per year. They have approximately 0.6Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$9.05M which is a fall of roughly 29% over the last eleven months. As of 04/14/2018 they have ~$2M debt and ~$2M cash. They have 118M shares outstanding and trade on the Toronto Stock Exchange, the London 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 04/14/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $12.66M $9.05M 04/14/2018 $-3.61M
Total Assets: $59.00M $59.00M 04/14/2018 $0.00M
Total Liabilities: $22.00M $22.00M 04/14/2018 $0.00M
Current Assets: $16.00M $16.00M 04/14/2018 $0.00M
Current Liabilities: $16.00M $16.00M 04/14/2018 $0.00M
Total Debt: $1.80M $1.80M 04/14/2018 $0.00M
Cash: $2.00M $2.00M 04/14/2018 $0.00M
Enterprise Value: $12.46M $8.85M 04/13/1970 $-3.61M
Cash Flow: $1.10M $0.68M never $-0.41M
Cash Flow Multiple: 11.56 13.24 never 1.68
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 04/14/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/14/2018 0.00%
Misc 04/14/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 118,000,000 118,000,000 04/14/2018 0
Shares (FD): 133,000,000 133,000,000 04/14/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/14/2018 n/a
Production (Gold Eq Oz.): (guess) 
35,000		 (guess) 
35,000		 04/14/2018 0
Production (Silver Eq Oz.): (guess) 
2,831,799		 (guess) 
2,924,890		 04/14/2018 93,091
Initial CapEx (Outstanding): n/a n/a 04/14/2018 n/a
Funding Option: n/a n/a 04/14/2018 n/a
Documentation: none PRODUCER 04/14/2018 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 04/14/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.13M 0.13M 04/14/2018 0.00M
Measured & Indicated: 0.50M 0.50M 04/14/2018 0.00M
Inferred: 0.10M 0.10M 04/14/2018 0.00M
Reserves & Resources: 0.60M 0.60M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.12M 0.12M 04/14/2018 0.00M
Measured & Indicated: 0.38M 0.38M 04/14/2018 0.00M
Inferred: 0.05M 0.05M 04/14/2018 0.00M
Reserves & Resources: 0.43M 0.43M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
35,000oz.		 (CG) 
35,000oz.		 04/14/2018 0oz.
Cash Cost: $900 $900 04/14/2018 $0.00
Extra Operating Cost: $400 $400 04/14/2018 $0.00
Average Grade: 1.20 g/t 1.20 g/t 04/14/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/14/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 04/14/2018 0.00M
Annual Production: 35,000oz. 35,000oz. 04/14/2018 0oz.
Cash Cost: $850 $850 04/14/2018 $0
Extra Operating Cost: $400 $400 04/14/2018 $0
SILVER 04/14/2018
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 04/14/2018 0.00M
Measured & Indicated: n/a n/a 04/14/2018 0.00M
Inferred: n/a n/a 04/14/2018 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 04/14/2018 0.00M
Measured & Indicated: n/a n/a 04/14/2018 0.00M
Inferred: n/a n/a 04/14/2018 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 04/14/2018 $0.00
Extra Operating Cost: n/a n/a 04/14/2018 $0.00
Average Grade: n/a n/a 04/14/2018 n/a
Recovery Rate: n/a n/a 04/14/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/14/2018 0.00M
Annual Production: n/a n/a 04/14/2018 n/a
Cash Cost: n/a n/a 04/14/2018 n/a
Extra Operating Cost: n/a n/a 04/14/2018 n/a

Property

Last Analysis Data  (04/14/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Uruguay San Gregorio 100% (guess) 20,000 Open Pit show
Producing 30,000 oz. Resources are low.
Exploration Chile Anillo 100% 30,000 n/a show
Large property with a discovery.
Exploration Colombia Anza 100% (guess) 23,000 Both show
Large property. Early exploration. 4 high grade zones found with 17,000 meters of drilling.
Total Land Package Size (ha): 73,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Uruguay San Gregorio 100% (guess) 20,000 Open Pit show
Producing 30,000 oz. Resources are low.
Exploration Chile Anillo 100% 30,000 n/a show
Large property with a discovery.
Exploration Colombia Anza 100% (guess) 23,000 Both show
Large property. Early exploration. 4 high grade zones found with 17,000 meters of drilling.
Total Land Package Size (ha): 73,000  

Profitability (by resource)

Proven &
Probable		 04/14/2018
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.): 0.13M 0.13M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.35M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.12M 0.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.31M
Maximum Profit (Gold): $2.75M $1.71M n/a $-1.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2.75M $1.71M n/a $-1.03M
Max Profit / Current MCap: 0.217 0.189 n/a -0.028
Max Profit Per Share (Gold): $0.02 $0.01 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.01 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $108.23 $77.37 n/a $-30.86
FD Mkt. Cap / Silver Eq.: $1.34 $0.93 n/a $-0.41
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.05% 5.83% n/a -2.22%
Measured &
Indicated		 04/14/2018
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.33M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.38M 0.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.02M
Maximum Profit (Gold): $9.00M $5.62M n/a $-3.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9.00M $5.62M n/a $-3.38M
Max Profit / Current MCap: 0.711 0.620 n/a -0.090
Max Profit Per Share (Gold): $0.07 $0.04 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $0.04 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $33.03 $23.61 n/a $-9.42
FD Mkt. Cap / Silver Eq.: $0.41 $0.28 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.46% 1.78% n/a -0.68%

Reserves &
Resources		 04/14/2018
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 1.60M
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 1.14M
Maximum Profit (Gold): $10.05M $6.27M n/a $-3.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10.05M $6.27M n/a $-3.78M
Max Profit / Current MCap: 0.794 0.693 n/a -0.101
Max Profit Per Share (Gold): $0.08 $0.05 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.05 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $29.56 $21.13 n/a $-8.43
FD Mkt. Cap / Silver Eq.: $0.37 $0.25 n/a $-0.11
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.20% 1.59% n/a -0.61%

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.