Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:IPOAF
USD
Description
Industrias Penoles NPV are a gold and silver focused major with one exploration property in Mexico. They have approximately 12Moz. of gold and 800Moz. of silver in the reserves and resources category of which 12Moz. of gold and 800Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$6113.8M which is a rise of roughly 2% over the last twelve months. As of 05/13/2023 they have ~$3,000M debt and ~$1451M cash. They have 397M shares outstanding and trade on the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$5,974.85M
$6,113.80M
05/13/2023
$138.95M
Total Assets:
$10,300.00M
$10,300.00M
05/13/2023
$0.00M
Total Liabilities:
$4,750.00M
$4,750.00M
05/13/2023
$0.00M
Current Assets:
$5,005.00M
$5,005.00M
05/13/2023
$0.00M
Current Liabilities:
$1,700.00M
$1,700.00M
05/13/2023
$0.00M
Total Debt:
$3,000.00M
$3,000.00M
05/13/2023
$0.00M
Cash:
$1,451.00M
$1,451.00M
05/13/2023
$0.00M
Enterprise Value:
$7,523.85M
$7,662.80M
10/28/2212
$138.95M
Cash Flow:
$163.85M
$634.83M
never
$470.98M
Cash Flow Multiple:
36.47
9.63
never
-26.83
Net Debt to Cash Flow Ratio:
9.45
2.44
never
-7.01
Finance within 1 year:
05/13/2023
n/a
Misc
05/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
397,000,000
397,000,000
05/13/2023
0
Shares (FD):
397,000,000
397,000,000
05/13/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
05/13/2023
n/a
Production (Gold Eq Oz.):
(guess) 1,573,663
(guess) 1,554,941
05/13/2023
-18,722
Production (Silver Eq Oz.) :
(guess) 132,212,704
(guess) 133,879,558
05/13/2023
1,666,854
Initial CapEx (Outstanding):
n/a
n/a
05/13/2023
n/a
Funding Option:
n/a
n/a
05/13/2023
n/a
Documentation:
none
PRODUCER
03/31/2024
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
10
12
03/31/2024
2.00
Resource Data
GOLD
05/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
10.00M
10.00M
05/13/2023
0.00M
Measured & Indicated:
12.00M
12.00M
05/13/2023
0.00M
Inferred:
n/a
n/a
05/13/2023
0.00M
Reserves & Resources:
12.00M
12.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
8.50M
8.50M
05/13/2023
0.00M
Measured & Indicated:
9.86M
9.86M
05/13/2023
0.00M
Inferred:
n/a
n/a
05/13/2023
0.00M
Reserves & Resources:
9.86M
9.86M
never
0.00M
C U R R E N T
Annual Production:
(guess) 800,000oz.
(guess) 800,000oz.
05/13/2023
0oz.
Cash Cost:
$1,200
$1,200
05/13/2023
$0.00
Extra Operating Cost:
$600
$600
05/13/2023
$0.00
G R A D E
Underground (Avg):
1.00 g/t
3.00 g/t
03/18/2024
2.00 g/t
Open Pit (Avg):
n/a
0.80 g/t
03/18/2024
0.80 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
03/31/2024
0.00%
F U T U R E
Proven & Probable:
12.00M
12.00M
05/13/2023
0.00M
Annual Production:
800,000oz.
800,000oz.
05/13/2023
0oz.
Cash Cost:
$1,200
$1,200
05/13/2023
$0
Extra Operating Cost:
$500
$500
05/13/2023
$0
SILVER
05/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
700.00M
700.00M
05/13/2023
0.00M
Measured & Indicated:
800.00M
800.00M
05/13/2023
0.00M
Inferred:
n/a
n/a
05/13/2023
0.00M
Reserves & Resources:
800.00M
800.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
595.00M
595.00M
05/13/2023
0.00M
Measured & Indicated:
663.00M
663.00M
05/13/2023
0.00M
Inferred:
n/a
n/a
05/13/2023
0.00M
Reserves & Resources:
663.00M
663.00M
never
0.00M
C U R R E N T
Annual Production:
(guess) 65,000,000oz.
(guess) 65,000,000oz.
05/13/2023
0oz.
Cash Cost:
$16.00
$16.00
05/13/2023
$0.00
Extra Operating Cost:
$8.00
$8.00
05/13/2023
$0.00
G R A D E
Underground (Avg):
5.00 g/t
200.00 g/t
03/18/2024
195.00 g/t
Open Pit (Avg):
n/a
100.00 g/t
03/18/2024
100.00 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
03/31/2024
0.00%
F U T U R E
Proven & Probable:
800.00M
800.00M
05/13/2023
0.00M
Annual Production:
65,000,000oz.
65,000,000oz.
05/13/2023
0oz.
Cash Cost:
$15.00
$15.00
05/13/2023
$0.00
Extra Operating Cost:
$10.00
$10.00
05/13/2023
$0.00
Property
Last Analysis Data (05/13/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Mexico
100% (guess)
Both
show
7 operating mines for precious metals
7 operating mines for base metals
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Mexico
100% (guess)
Both
show
7 operating mines for precious metals
7 operating mines for base metals
Profitability (by resource)
Proven & Probable
05/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
54.55%
55.16%
n/a
0.61%
Percentage Silver:
45.45%
44.84%
n/a
-0.61%
Total (Gold Eq. Oz.):
18.33M
18.13M
n/a
-0.20M
Total (Silver Eq. Oz.):
1,540.16M
1,560.99M
n/a
20.84M
P L A U S I B L E
Gold Eq. Oz.:
15.58M
15.41M
n/a
-0.17M
Silver Eq. Oz.:
1,309.13M
1,326.85M
n/a
17.71M
Maximum Profit (Gold):
$1,789.25M
$4,569.60M
n/a
$2,780.35M
Maximum Profit (Silver):
$-41.65M
$1,874.25M
n/a
$1,915.90M
Total Maximum Profit:
$1,747.60M
$6,443.85M
n/a
$4,696.25M
Max Profit / Current MCap:
0.292
1.054
n/a
0.761
Max Profit Per Share (Gold):
$4.51
$11.51
n/a
$7.00
Max Profit Per Share (Silver):
$-0.10
$4.72
n/a
$4.83
Total Max Profit Per Share:
$4.40
$16.23
n/a
$11.83
Total Free Profit Per Share:
$0.00
$0.83
n/a
$0.83
FD MCap / Gold Eq.:
$383.45
$396.73
n/a
$13.28
FD MCap / Silver Eq.:
$4.56
$4.61
n/a
$0.04
FD MCap / Per Metal as % Spot Price:
19.07%
16.97%
n/a
-2.10%
Measured & Indicated
05/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
55.76%
56.36%
n/a
0.60%
Percentage Silver:
44.24%
43.64%
n/a
-0.60%
Total (Gold Eq. Oz.):
21.52M
21.29M
n/a
-0.23M
Total (Silver Eq. Oz.):
1,808.19M
1,833.19M
n/a
25.00M
P L A U S I B L E
Gold Eq. Oz.:
17.75M
17.56M
n/a
-0.19M
Silver Eq. Oz.:
1,491.40M
1,511.94M
n/a
20.54M
Maximum Profit (Gold):
$2,075.53M
$5,300.74M
n/a
$3,225.21M
Maximum Profit (Silver):
$-46.41M
$2,088.45M
n/a
$2,134.86M
Total Maximum Profit:
$2,029.12M
$7,389.19M
n/a
$5,360.07M
Max Profit / Current MCap:
0.340
1.209
n/a
0.869
Max Profit Per Share (Gold):
$5.23
$13.35
n/a
$8.12
Max Profit Per Share (Silver):
$-0.12
$5.26
n/a
$5.38
Total Max Profit Per Share:
$5.11
$18.61
n/a
$13.50
Total Free Profit Per Share:
$0.00
$3.21
n/a
$3.21
FD MCap / Gold Eq.:
$336.59
$348.16
n/a
$11.57
FD MCap / Silver Eq.:
$4.01
$4.04
n/a
$0.04
FD MCap / Per Metal as % Spot Price:
16.74%
14.89%
n/a
-1.85%
Reserves & Resources
05/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
55.76%
56.36%
n/a
0.60%
Percentage Silver:
44.24%
43.64%
n/a
-0.60%
Total (Gold Eq. Oz.):
21.52M
21.29M
n/a
-0.23M
Total (Silver Eq. Oz.):
1,808.19M
1,833.19M
n/a
25.00M
P L A U S I B L E
Gold Eq. Oz.:
17.75M
17.56M
n/a
-0.19M
Silver Eq. Oz.:
1,491.40M
1,511.94M
n/a
20.54M
Maximum Profit (Gold):
$2,075.53M
$5,300.74M
n/a
$3,225.21M
Maximum Profit (Silver):
$-46.41M
$2,088.45M
n/a
$2,134.86M
Total Maximum Profit:
$2,029.12M
$7,389.19M
n/a
$5,360.07M
Max Profit / Current MCap:
0.340
1.209
n/a
0.869
Max Profit Per Share (Gold):
$5.23
$13.35
n/a
$8.12
Max Profit Per Share (Silver):
$-0.12
$5.26
n/a
$5.38
Total Max Profit Per Share:
$5.11
$18.61
n/a
$13.50
Total Free Profit Per Share:
$0.00
$3.21
n/a
$3.21
FD MCap / Gold Eq.:
$336.59
$348.16
n/a
$11.57
FD MCap / Silver Eq.:
$4.01
$4.04
n/a
$0.04
FD MCap / Per Metal as % Spot Price:
16.74%
14.89%
n/a
-1.85%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/13/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$2,010.50
$2,337.60
04/26/2024
$327.10
Spot Silver:
$23.93
$27.15
04/26/2024
$3.22
Gold:Silver Ratio:
84.02
86.10
04/26/2024
2.08
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: