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

Category: Mid-tier Producer
Rating & Risk: Login to view
Imperial Metals Corp
www: https://www.imperialmetals.com     email: investors@imperialmetals.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
OTCMKTS:IPMLF 07/25/2017 USD 3.0200 0.3200 6.2100 - 2.1600 10,530
TSE:III 07/25/2017 CAD 3.7800 0.3300 8.0000 - 2.9500 44,806
Alert me when stock is updated

Description

Imperial Metals Corp are a gold focused mid-tier producer with two producing mines in Canada. Currently they produce roughly 100koz. of gold per year. They have approximately 10Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$296.4M which is a fall of roughly 37% over the last six months. As of 03/31/2017 they have ~C$707M debt and ~C$5.85M cash. They have 94M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 02/07/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $473.55M $296.40M 02/07/2017 $-177.15M
Total Assets: $1,111.35M $1,209.09M 03/31/2017 $97.74M
Total Liabilities: $830.46M $913.07M 03/31/2017 $82.62M
Current Assets: $69.61M $79.31M 03/31/2017 $9.70M
Current Liabilities: $106.80M $251.05M 03/31/2017 $144.25M
Total Debt: $664.88M $706.55M 03/31/2017 $41.66M
Cash: $3.08M $5.85M 03/31/2017 $2.76M
Enterprise Value: $1,135.34M $997.10M 08/06/2001 $-138.25M
Cash Flow: $-11.72M $-10.68M never $1.04M
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: 02/07/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/07/2017 0.00%
Misc 02/07/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $4.832 $3.024 16:07 on 07/25/2017 $-1.81
Shares Outstanding: 94,000,000 93,590,000 03/31/2017 -410,000
Shares Fully Diluted: 98,000,000 98,000,000 02/07/2017 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 02/07/2017 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
02/07/2017 0
Production (Silver Eq Oz.): (guess) 
6,975,665
(guess) 
7,592,818
02/07/2017 617,153
Initial CapEx (Outstanding): n/a n/a 02/07/2017 n/a
Funding Option: n/a n/a 02/07/2017 n/a
Documentation: none PRODUCER 02/07/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/07/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.00M 3.00M 02/07/2017 0.00M
Measured & Indicated: 6.00M 6.00M 02/07/2017 0.00M
Inferred: 4.00M 4.00M 02/07/2017 0.00M
Reserves & Resources: 10.00M 10.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.50M 1.50M 02/07/2017 0.00M
Measured & Indicated: 2.70M 2.70M 02/07/2017 0.00M
Inferred: 1.00M 1.00M 02/07/2017 0.00M
Reserves & Resources: 3.70M 3.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
02/07/2017 0oz.
Cash Cost: $1,000 $1,000 02/07/2017 $0.00
Extra Operating Cost: $400 $400 02/07/2017 $0.00
Average Grade: 0.30 g/t 0.30 g/t 02/07/2017 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 02/07/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 6.00M 6.00M 02/07/2017 0.00M
Annual Production: 150,000oz. 150,000oz. 02/07/2017 0oz.
Cash Cost: $600 $600 02/07/2017 $0
Extra Operating Cost: $400 $400 02/07/2017 $0
SILVER 02/07/2017
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 02/07/2017 0.00M
Measured & Indicated: n/a n/a 02/07/2017 0.00M
Inferred: n/a n/a 02/07/2017 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 02/07/2017 0.00M
Measured & Indicated: n/a n/a 02/07/2017 0.00M
Inferred: n/a n/a 02/07/2017 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 02/07/2017 $0.00
Extra Operating Cost: n/a n/a 02/07/2017 $0.00
Average Grade: n/a n/a 02/07/2017 n/a
Recovery Rate: n/a n/a 02/07/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/07/2017 0.00M
Annual Production: n/a n/a 02/07/2017 n/a
Cash Cost: n/a n/a 02/07/2017 n/a
Extra Operating Cost: n/a n/a 02/07/2017 n/a

Property

Last Analysis Data  (02/07/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production British Columbia, Canada Mt Polley 100% (guess) 2,000 Open Pit show
50,000 oz annual production.

Large copper mine.

Long life mine.
Production British Columbia, Canada Red Chris 100% (guess) 23,000 Open Pit show
50,000 oz per year.

Large copper mine.

Long life mine.
Total Land Package Size (ha): 25,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production British Columbia, Canada Mt Polley 100% (guess) 2,000 Open Pit show
50,000 oz annual production.

Large copper mine.

Long life mine.
Production British Columbia, Canada Red Chris 100% (guess) 23,000 Open Pit show
50,000 oz per year.

Large copper mine.

Long life mine.
Total Land Package Size (ha): 25,000  

Profitability (by resource)

Proven &
Probable
02/07/2017
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.50M 1.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.26M
Maximum Profit (Gold): $-175.77M $-160.13M n/a $15.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-175.77M $-160.13M n/a $15.65M
Max Profit / Current MCap: n/a n/a n/a -0.169
Max Profit Per Share (Gold): $-1.79 $-1.63 n/a $0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-1.79 $-1.63 n/a $0.16
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $315.70 $197.60 n/a $-118.10
FD Mkt. Cap / Silver Eq.: $4.53 $2.60 n/a $-1.92
FD Mkt. Cap / Per Metal
as % Spot Price:
25.61% 15.84% n/a -9.77%
Measured &
Indicated
02/07/2017
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 37.03M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.70M 2.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 16.66M
Maximum Profit (Gold): $-316.39M $-288.23M n/a $28.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-316.39M $-288.23M n/a $28.16M
Max Profit / Current MCap: n/a n/a n/a -0.304
Max Profit Per Share (Gold): $-3.23 $-2.94 n/a $0.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-3.23 $-2.94 n/a $0.29
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $175.39 $109.78 n/a $-65.61
FD Mkt. Cap / Silver Eq.: $2.51 $1.45 n/a $-1.07
FD Mkt. Cap / Per Metal
as % Spot Price:
14.23% 8.80% n/a -5.43%

Reserves &
Resources
02/07/2017
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 61.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.70M 3.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 22.83M
Maximum Profit (Gold): $-433.57M $-394.98M n/a $38.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-433.57M $-394.98M n/a $38.59M
Max Profit / Current MCap: n/a n/a n/a -0.417
Max Profit Per Share (Gold): $-4.42 $-4.03 n/a $0.39
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-4.42 $-4.03 n/a $0.39
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $127.99 $80.11 n/a $-47.88
FD Mkt. Cap / Silver Eq.: $1.83 $1.06 n/a $-0.78
FD Mkt. Cap / Per Metal
as % Spot Price:
10.38% 6.42% n/a -3.96%

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.     ×