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 11/24/2017 USD 1.9013 -0.0222 0.0000 - 0.0000 0
TSE:III 11/24/2017 CAD 2.5200 -0.0500 0.0000 - 0.0000 0
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$194.32M which is a fall of roughly 59% over the last ten months. As of 09/30/2017 they have ~C$675M debt and ~C$8.36M 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 $194.32M 02/07/2017 $-279.23M
Total Assets: $1,111.35M $1,272.29M 09/30/2017 $160.94M
Total Liabilities: $830.46M $932.38M 09/30/2017 $101.92M
Current Assets: $69.61M $66.87M 09/30/2017 $-2.74M
Current Liabilities: $106.80M $789.23M 09/30/2017 $682.43M
Total Debt: $664.88M $675.34M 09/30/2017 $10.46M
Cash: $3.08M $8.36M 09/30/2017 $5.27M
Enterprise Value: $1,135.34M $861.30M 04/17/1997 $-274.04M
Cash Flow: $-11.72M $-7.85M never $3.87M
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 $1.983 16:11 on 11/24/2017 $-2.85
Shares Outstanding: 94,000,000 93,590,000 09/30/2017 -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) 
7,571,429
02/07/2017 595,764
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 17.87M
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 8.94M
Maximum Profit (Gold): $-175.77M $-117.71M n/a $58.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-175.77M $-117.71M n/a $58.07M
Max Profit / Current MCap: n/a n/a n/a -0.235
Max Profit Per Share (Gold): $-1.79 $-1.20 n/a $0.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-1.79 $-1.20 n/a $0.59
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $315.70 $129.55 n/a $-186.15
FD Mkt. Cap / Silver Eq.: $4.53 $1.71 n/a $-2.81
FD Mkt. Cap / Per Metal
as % Spot Price:
25.61% 10.06% n/a -15.55%
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 35.75M
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 16.09M
Maximum Profit (Gold): $-316.39M $-211.87M n/a $104.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-316.39M $-211.87M n/a $104.52M
Max Profit / Current MCap: n/a n/a n/a -0.422
Max Profit Per Share (Gold): $-3.23 $-2.16 n/a $1.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-3.23 $-2.16 n/a $1.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $175.39 $71.97 n/a $-103.42
FD Mkt. Cap / Silver Eq.: $2.51 $0.95 n/a $-1.56
FD Mkt. Cap / Per Metal
as % Spot Price:
14.23% 5.59% n/a -8.64%

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 59.58M
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 22.04M
Maximum Profit (Gold): $-433.57M $-290.34M n/a $143.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-433.57M $-290.34M n/a $143.23M
Max Profit / Current MCap: n/a n/a n/a -0.579
Max Profit Per Share (Gold): $-4.42 $-2.96 n/a $1.46
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-4.42 $-2.96 n/a $1.46
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $127.99 $52.52 n/a $-75.47
FD Mkt. Cap / Silver Eq.: $1.83 $0.69 n/a $-1.14
FD Mkt. Cap / Per Metal
as % Spot Price:
10.38% 4.08% n/a -6.31%

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.     ×