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 05/26/2017 USD 3.7700 -0.0200 6.2100 - 2.7800 4,077
TSE:III 05/26/2017 CAD 5.1500 0.0700 8.5000 - 3.4600 22,369
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$375.3M which is a fall of roughly 21% over the last four months. As of 03/31/2017 they have ~C$657M debt and ~C$5.44M 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 $375.30M 02/07/2017 $-98.25M
Total Assets: $1,111.35M $1,123.68M 03/31/2017 $12.33M
Total Liabilities: $830.46M $848.57M 03/31/2017 $18.11M
Current Assets: $69.61M $73.71M 03/31/2017 $4.10M
Current Liabilities: $106.80M $233.31M 03/31/2017 $126.51M
Total Debt: $664.88M $656.63M 03/31/2017 $-8.25M
Cash: $3.08M $5.44M 03/31/2017 $2.35M
Enterprise Value: $1,135.34M $1,026.49M 07/12/2002 $-108.85M
Cash Flow: $-11.72M $-9.35M never $2.37M
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 $3.830 16:05 on 05/26/2017 $-1.00
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) 
7,316,580
02/07/2017 340,915
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 10.23M
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 5.11M
Maximum Profit (Gold): $-175.77M $-140.18M n/a $35.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-175.77M $-140.18M n/a $35.60M
Max Profit / Current MCap: n/a n/a n/a -0.002
Max Profit Per Share (Gold): $-1.79 $-1.43 n/a $0.36
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-1.79 $-1.43 n/a $0.36
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $315.70 $250.20 n/a $-65.50
FD Mkt. Cap / Silver Eq.: $4.53 $3.42 n/a $-1.11
FD Mkt. Cap / Per Metal
as % Spot Price:
25.61% 19.76% n/a -5.86%
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 20.45M
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 9.20M
Maximum Profit (Gold): $-316.39M $-252.32M n/a $64.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-316.39M $-252.32M n/a $64.07M
Max Profit / Current MCap: n/a n/a n/a -0.004
Max Profit Per Share (Gold): $-3.23 $-2.57 n/a $0.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-3.23 $-2.57 n/a $0.65
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $175.39 $139.00 n/a $-36.39
FD Mkt. Cap / Silver Eq.: $2.51 $1.90 n/a $-0.61
FD Mkt. Cap / Per Metal
as % Spot Price:
14.23% 10.98% n/a -3.25%

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 34.09M
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 12.61M
Maximum Profit (Gold): $-433.57M $-345.77M n/a $87.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-433.57M $-345.77M n/a $87.80M
Max Profit / Current MCap: n/a n/a n/a -0.006
Max Profit Per Share (Gold): $-4.42 $-3.53 n/a $0.90
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-4.42 $-3.53 n/a $0.90
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $127.99 $101.43 n/a $-26.55
FD Mkt. Cap / Silver Eq.: $1.83 $1.39 n/a $-0.45
FD Mkt. Cap / Per Metal
as % Spot Price:
10.38% 8.01% n/a -2.37%

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.     ×