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
OTCMKTS:IPMLF 01/18/2018 USD 2.0190
TSE:III 01/12/2018 CAD 2.6500
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$209.17M which is a fall of roughly 56% over the last twelve months. As of 09/30/2017 they have ~C$691M debt and ~C$8.55M 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 $209.17M 02/07/2017 $-264.37M
Total Assets: $1,111.35M $1,302.35M 09/30/2017 $191.00M
Total Liabilities: $830.46M $954.41M 09/30/2017 $123.95M
Current Assets: $69.61M $68.45M 09/30/2017 $-1.16M
Current Liabilities: $106.80M $807.88M 09/30/2017 $701.08M
Total Debt: $664.88M $691.30M 09/30/2017 $26.42M
Cash: $3.08M $8.55M 09/30/2017 $5.47M
Enterprise Value: $1,135.34M $891.92M 04/06/1998 $-243.43M
Cash Flow: $-11.72M $-4.79M never $6.93M
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 $2.134 16:01 on 01/12/2018 $-2.70
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) 
7,823,737
02/07/2017 848,072
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 25.44M
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 12.72M
Maximum Profit (Gold): $-175.77M $-71.82M n/a $103.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-175.77M $-71.82M n/a $103.95M
Max Profit / Current MCap: n/a n/a n/a 0.028
Max Profit Per Share (Gold): $-1.79 $-0.73 n/a $1.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-1.79 $-0.73 n/a $1.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $315.70 $139.45 n/a $-176.25
FD Mkt. Cap / Silver Eq.: $4.53 $1.78 n/a $-2.74
FD Mkt. Cap / Per Metal
as % Spot Price:
25.61% 10.47% n/a -15.14%
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 50.88M
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 22.90M
Maximum Profit (Gold): $-316.39M $-129.28M n/a $187.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-316.39M $-129.28M n/a $187.11M
Max Profit / Current MCap: n/a n/a n/a 0.050
Max Profit Per Share (Gold): $-3.23 $-1.32 n/a $1.91
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-3.23 $-1.32 n/a $1.91
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $175.39 $77.47 n/a $-97.92
FD Mkt. Cap / Silver Eq.: $2.51 $0.99 n/a $-1.52
FD Mkt. Cap / Per Metal
as % Spot Price:
14.23% 5.82% n/a -8.41%

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 84.81M
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 31.38M
Maximum Profit (Gold): $-433.57M $-177.16M n/a $256.41M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-433.57M $-177.16M n/a $256.41M
Max Profit / Current MCap: n/a n/a n/a 0.069
Max Profit Per Share (Gold): $-4.42 $-1.81 n/a $2.62
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-4.42 $-1.81 n/a $2.62
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $127.99 $56.53 n/a $-71.45
FD Mkt. Cap / Silver Eq.: $1.83 $0.72 n/a $-1.11
FD Mkt. Cap / Per Metal
as % Spot Price:
10.38% 4.25% n/a -6.14%

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.     ×