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: www.imperialmetals.com     email: investors@imperialmetals.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:III CAD
OTCMKTS:IPMLF USD

Description

Imperial Metals Corp are a gold focused mid-tier producer with two producing mines in Canada. Currently they produce roughly 75koz. 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$202.08M which is a fall of roughly 19% over the last four months. As of 02/17/2018 they have ~C$669M debt and ~C$8.27M cash. They have 117M shares outstanding and trade on the Toronto 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 02/17/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $249.08M $202.08M 02/17/2018 $-47.00M
Total Assets: $1,288.61M $1,259.90M 02/17/2018 $-28.72M
Total Liabilities: $944.34M $923.30M 02/17/2018 $-21.04M
Current Assets: $67.73M $66.22M 02/17/2018 $-1.51M
Current Liabilities: $799.35M $781.54M 02/17/2018 $-17.81M
Total Debt: $684.01M $668.76M 02/17/2018 $-15.24M
Cash: $8.46M $8.27M 02/17/2018 $-0.19M
Enterprise Value: $924.63M $862.57M 05/02/1997 $-62.06M
Cash Flow: $-2.81M $-7.22M never $-4.42M
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: 02/17/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/17/2018 0.00%
Misc 02/17/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 117,000,000 117,000,000 02/17/2018 0
Shares (FD): 133,000,000 133,000,000 02/17/2018 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 02/17/2018 n/a
Production (Gold Eq Oz.): (guess) 
75,000
(guess) 
75,000
02/17/2018 0
Production (Silver Eq Oz.): (guess) 
6,076,264
(guess) 
5,848,054
02/17/2018 -228,209
Initial CapEx (Outstanding): n/a n/a 02/17/2018 n/a
Funding Option: n/a n/a 02/17/2018 n/a
Documentation: none PRODUCER 02/17/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/17/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.00M 3.00M 02/17/2018 0.00M
Measured & Indicated: 6.00M 6.00M 02/17/2018 0.00M
Inferred: 4.00M 4.00M 02/17/2018 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 02/17/2018 0.00M
Measured & Indicated: 2.70M 2.70M 02/17/2018 0.00M
Inferred: 1.00M 1.00M 02/17/2018 0.00M
Reserves & Resources: 3.70M 3.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
75,000oz.
(guess) 
75,000oz.
02/17/2018 0oz.
Cash Cost: $1,000 $1,000 02/17/2018 $0.00
Extra Operating Cost: $400 $400 02/17/2018 $0.00
Average Grade: 0.30 g/t 0.30 g/t 02/17/2018 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 02/17/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 6.00M 6.00M 02/17/2018 0.00M
Annual Production: 150,000oz. 150,000oz. 02/17/2018 0oz.
Cash Cost: $600 $600 02/17/2018 $0
Extra Operating Cost: $400 $400 02/17/2018 $0
SILVER 02/17/2018
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 02/17/2018 0.00M
Measured & Indicated: n/a n/a 02/17/2018 0.00M
Inferred: n/a n/a 02/17/2018 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 02/17/2018 0.00M
Measured & Indicated: n/a n/a 02/17/2018 0.00M
Inferred: n/a n/a 02/17/2018 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 02/17/2018 $0.00
Extra Operating Cost: n/a n/a 02/17/2018 $0.00
Average Grade: n/a n/a 02/17/2018 n/a
Recovery Rate: n/a n/a 02/17/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/17/2018 0.00M
Annual Production: n/a n/a 02/17/2018 n/a
Cash Cost: n/a n/a 02/17/2018 n/a
Extra Operating Cost: n/a n/a 02/17/2018 n/a

Property

Last Analysis Data  (02/17/2018)
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
02/17/2018
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -9.13M
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 -4.56M
Maximum Profit (Gold): $-56.18M $-144.48M n/a $-88.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-56.18M $-144.48M n/a $-88.31M
Max Profit / Current MCap: n/a n/a n/a -0.489
Max Profit Per Share (Gold): $-0.42 $-1.09 n/a $-0.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.42 $-1.09 n/a $-0.66
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $166.06 $134.72 n/a $-31.34
FD Mkt. Cap / Silver Eq.: $2.05 $1.73 n/a $-0.32
FD Mkt. Cap / Per Metal
as % Spot Price:
12.33% 10.67% n/a -1.66%
Measured &
Indicated
02/17/2018
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -18.26M
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 -8.22M
Maximum Profit (Gold): $-101.12M $-260.06M n/a $-158.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-101.12M $-260.06M n/a $-158.95M
Max Profit / Current MCap: n/a n/a n/a -0.881
Max Profit Per Share (Gold): $-0.76 $-1.96 n/a $-1.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.76 $-1.96 n/a $-1.20
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $92.25 $74.84 n/a $-17.41
FD Mkt. Cap / Silver Eq.: $1.14 $0.96 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
6.85% 5.93% n/a -0.92%

Reserves &
Resources
02/17/2018
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -30.43M
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 -11.26M
Maximum Profit (Gold): $-138.57M $-356.38M n/a $-217.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-138.57M $-356.38M n/a $-217.82M
Max Profit / Current MCap: n/a n/a n/a -1.207
Max Profit Per Share (Gold): $-1.04 $-2.68 n/a $-1.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-1.04 $-2.68 n/a $-1.64
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $67.32 $54.62 n/a $-12.70
FD Mkt. Cap / Silver Eq.: $0.83 $0.70 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
5.00% 4.33% n/a -0.67%

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.