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

Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Avino Silver & Gold Mines Ltd
www: www.avino.com     email: ir@avino.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:ASM USD
TSE:ASM CAD

Description

Avino Silver & Gold Mines Ltd are a gold and silver focused junior, emerging mid-tier producer with two producing mines in Mexico, one mine in development in Canada and four exploration properties. Currently they produce roughly 3.0Moz. of silver per year. They have approximately 0.2Moz. of gold and 55Moz. of silver in the reserves and resources category of which 0.1Moz. of gold and 35Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$53.55M which is a fall of roughly 46% over the last four months. As of 06/28/2018 they have ~$9M debt and ~$9M cash. They have 56M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 06/28/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $99.72M $53.55M 06/28/2018 $-46.17M
Total Assets: $102.00M $102.00M 06/28/2018 $0.00M
Total Liabilities: $33.00M $33.00M 06/28/2018 $0.00M
Current Assets: $24.00M $24.00M 06/28/2018 $0.00M
Current Liabilities: $12.00M $12.00M 06/28/2018 $0.00M
Total Debt: $9.00M $9.00M 06/28/2018 $0.00M
Cash: $9.00M $9.00M 06/28/2018 $0.00M
Enterprise Value: $99.72M $53.55M 09/12/1971 $-46.17M
Cash Flow: $4.39M $1.26M never $-3.13M
Cash Flow Multiple: 22.72 42.50 never 19.78
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 06/28/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/28/2018 0.00%
Misc 06/28/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 56,000,000 56,000,000 06/28/2018 0
Shares (FD): 79,000,000 79,000,000 06/28/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 06/28/2018 n/a
Production (Gold Eq Oz.): (guess) 
38,542
(guess) 
35,711
06/28/2018 -2,831
Production (Silver Eq Oz.): (guess) 
3,000,000
(guess) 
3,000,000
06/28/2018 0
Initial CapEx (Outstanding): n/a n/a 06/28/2018 n/a
Funding Option: n/a n/a 06/28/2018 n/a
Documentation: none PRODUCER 06/27/2018 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 06/28/2018
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 06/28/2018 0.00M
Measured & Indicated: 0.10M 0.10M 06/28/2018 0.00M
Inferred: 0.10M 0.10M 06/28/2018 0.00M
Reserves & Resources: 0.20M 0.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 06/28/2018 0.00M
Measured & Indicated: 0.07M 0.07M 06/28/2018 0.00M
Inferred: 0.05M 0.05M 06/28/2018 0.00M
Reserves & Resources: 0.12M 0.12M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/28/2018 $0.00
Extra Operating Cost: n/a n/a 06/28/2018 $0.00
Average Grade: 9.00 g/t 9.00 g/t 06/28/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.30M 0.30M 06/28/2018 0.00M
Annual Production: 25,000oz. 25,000oz. 06/28/2018 0oz.
Cash Cost: $850 $850 06/28/2018 $0
Extra Operating Cost: $400 $400 06/28/2018 $0
SILVER 06/28/2018
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 06/28/2018 0.00M
Measured & Indicated: 35.00M 35.00M 06/28/2018 0.00M
Inferred: 20.00M 20.00M 06/28/2018 0.00M
Reserves & Resources: 55.00M 55.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 06/28/2018 0.00M
Measured & Indicated: 22.40M 22.40M 06/28/2018 0.00M
Inferred: 8.00M 8.00M 06/28/2018 0.00M
Reserves & Resources: 30.40M 30.40M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
3,000,000oz.
(guess) 
3,000,000oz.
06/28/2018 0oz.
Cash Cost: $9 $9 06/28/2018 $0.00
Extra Operating Cost: $5 $5 06/28/2018 $0.00
Average Grade: 120.00 g/t 120.00 g/t 06/28/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/28/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 45.00M 45.00M 06/28/2018 0.00M
Annual Production: 4,000,000oz. 4,000,000oz. 06/28/2018 0oz.
Cash Cost: $10 $10 06/28/2018 $0
Extra Operating Cost: $6 $6 06/28/2018 $0

Property

Last Analysis Data  (06/28/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Durango, Mexico Avino 100% n/a Underground n/a
Production Mexico San Gonzalo 100% (guess) 3,200 Underground n/a
Development British Colombia, Canada Bralorne 100% (guess) n/a Underground show
Past producing mine.

Good potential to re-open the mine.
Exploration Bc, Canada Aumax 100% n/a n/a n/a
Exploration Yukon, Canada Eagle 100% n/a n/a n/a
Exploration Bralorne, Bc, Canada Minto 100% n/a n/a n/a
Exploration Bralorne, Bc, Canada Olympic-Kelvin 100% n/a n/a n/a
Total Land Package Size (ha): 3,200  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Durango, Mexico Avino 100% n/a Underground n/a
Production Mexico San Gonzalo 100% (guess) 3,200 Underground n/a
Development British Colombia, Canada Bralorne 100% (guess) n/a Underground show
Past producing mine.

Good potential to re-open the mine.
Exploration Bc, Canada Aumax 100% n/a n/a n/a
Exploration Yukon, Canada Eagle 100% n/a n/a n/a
Exploration Bralorne, Bc, Canada Minto 100% n/a n/a n/a
Exploration Bralorne, Bc, Canada Olympic-Kelvin 100% n/a n/a n/a
Total Land Package Size (ha): 3,200  

Profitability (by resource)

Proven &
Probable
06/28/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
06/28/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 18.19% 19.36% n/a 1.17%
Percentage Silver: 81.81% 80.64% n/a -1.17%
Total (Gold Eq. Oz.): 0.55M 0.52M n/a -0.03M
Total (Silver Eq. Oz.): 42.78M 43.40M n/a 0.62M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.36M 0.34M n/a -0.02M
Silver Eq. Oz.: 28.00M 28.45M n/a 0.44M
Maximum Profit (Gold): $0.15M $-0.89M n/a $-1.04M
Maximum Profit (Silver): $40.96M $11.76M n/a $-29.20M
Total Maximum Profit: $41.12M $10.87M n/a $-30.24M
Max Profit / Current MCap: 0.412 0.203 n/a -0.209
Max Profit Per Share (Gold): $0.00 $-0.01 n/a $-0.01
Max Profit Per Share (Silver): $0.52 $0.15 n/a $-0.37
Total Max Profit Per Share: $0.52 $0.14 n/a $-0.38
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $277.17 $158.14 n/a $-119.03
FD Mkt. Cap / Silver Eq.: $3.56 $1.88 n/a $-1.68
FD Mkt. Cap / Per Metal
as % Spot Price:
22.13% 12.89% n/a -9.24%

Reserves &
Resources
06/28/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 22.06% 23.40% n/a 1.34%
Percentage Silver: 77.94% 76.60% n/a -1.34%
Total (Gold Eq. Oz.): 0.91M 0.85M n/a -0.05M
Total (Silver Eq. Oz.): 70.57M 71.80M n/a 1.23M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.51M 0.48M n/a -0.03M
Silver Eq. Oz.: 39.51M 40.23M n/a 0.72M
Maximum Profit (Gold): $0.25M $-1.44M n/a $-1.69M
Maximum Profit (Silver): $55.59M $15.96M n/a $-39.63M
Total Maximum Profit: $55.84M $14.52M n/a $-41.32M
Max Profit / Current MCap: 0.560 0.271 n/a -0.289
Max Profit Per Share (Gold): $0.00 $-0.02 n/a $-0.02
Max Profit Per Share (Silver): $0.70 $0.20 n/a $-0.50
Total Max Profit Per Share: $0.71 $0.18 n/a $-0.52
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $196.47 $111.83 n/a $-84.64
FD Mkt. Cap / Silver Eq.: $2.52 $1.33 n/a $-1.19
FD Mkt. Cap / Per Metal
as % Spot Price:
15.69% 9.12% n/a -6.57%

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.