Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Hayasa Metals Inc

www: hayasametals.com   email: info@hayasametals.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:HAY CAD
OTCMKTS:HAYAF USD

Description

Hayasa Metals Inc are a gold focused junior, project generator with two exploration properties in Armenia. They have approximately 0.5Moz. of gold in the reserves and resources category They have a market capitalisation of ~C$10.96M which is a rise of roughly 83% over the last six months. As of 03/10/2025 they have no debt and ~C$1.03M cash. They have 61M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 03/10/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $5.98M $10.96M 03/10/2025
MCap (OS): $4.45M $8.15M 03/10/2025
Total Assets: $2.43M $2.53M 03/10/2025
Total Liabilities: $0.12M $0.12M 03/10/2025
Current Assets: $1.04M $1.08M 03/10/2025
Current Liabilities: $0.12M $0.12M 03/10/2025
Total Debt: $0.00M $0.00M 03/10/2025
Cash: $0.99M $1.03M 03/10/2025
Debt (Net): $-0.99M $-1.03M
Enterprise Value: $4.98M $9.92M 04/25/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 03/10/2025
Misc 03/10/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 61,000,000 61,000,000 03/10/2025
Shares (FD): 82,000,000 82,000,000 03/10/2025
Insider Ownership: n/a 20% 03/11/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Explorer never
Production ETA: n/a n/a 03/10/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/10/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/10/2025
Development Phase: none none 03/11/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 2
PG/Explorer: Average Project
 2
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiple: none none 03/11/2025

Resource Data

GOLD 03/10/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 03/10/2025
Measured & Indicated: n/a n/a 03/10/2025
Inferred: 0.50M 0.50M 03/10/2025
Reserves & Resources: 0.50M 0.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/10/2025
Measured & Indicated: n/a n/a 03/10/2025
Inferred: 0.20M 0.20M 03/10/2025
Reserves & Resources: 0.20M 0.20M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 03/10/2025
Extra Operating Cost: $350 $350 03/10/2025
Total: $1,100 $1,100 03/10/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/10/2025
Open Pit (Avg): n/a 1.50 g/t 03/10/2025
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/11/2025
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 03/10/2025
Annual Production: n/a n/a 03/10/2025
Cash Cost: n/a n/a 03/10/2025
Extra Operating Cost: n/a n/a 03/10/2025
SILVER 03/10/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 03/10/2025
Measured & Indicated: n/a n/a 03/10/2025
Inferred: n/a n/a 03/10/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/10/2025
Measured & Indicated: n/a n/a 03/10/2025
Inferred: n/a n/a 03/10/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 03/10/2025
Extra Operating Cost: n/a n/a 03/10/2025
Total: n/a n/a 03/10/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/10/2025
Open Pit (Avg): n/a n/a 03/13/2021
Recovery Rate: n/a n/a 03/10/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/10/2025
Annual Production: n/a n/a 03/10/2025
Cash Cost: n/a n/a 03/10/2025
Extra Operating Cost: n/a n/a 03/10/2025

Property

Last Analysis Data  (03/10/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Urasar
100 show
500K oz AU plus copper
Drilling

Size: 3,300 ha
Exp Vardenis
100 show
Early exploration

Size: 9,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Urasar
100 show
500K oz AU plus copper
Drilling

Size: 3,300 ha
Exp Vardenis
100 show
Early exploration

Size: 9,000 ha

Profitability (by resource)

Proven &
Probable		 03/10/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 03/10/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Reserves &
Resources		 03/10/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.20M 0.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $356.36M $508.10M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $356.36M $508.10M n/a
Max Profit / Current MCap: 59.627 46.372 n/a
Max Profit Per Share (Gold): $4.35 $6.20 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.35 $6.20 n/a
Total Free Profit Per Share: $4.24 $6.01 n/a
FD MCap / Gold Eq.: $29.88 $54.79 n/a
FD MCap / Silver Eq.: $0.33 $0.63 n/a
FD MCap / Per Metal
as % Spot Price:		 1.04% 1.50% n/a
EV / Gold Eq.: $24.91 $49.61 n/a
EV / Silver Eq.: $0.28 $0.57 n/a
EV / Per Metal
as % Spot Price:		 0.86% 1.36% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults