Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:ITR
CAD
NYSE:ITRG
USD
Description
Integra Resources are a gold focused junior, late stage development company with two mines in development in USA. They have approximately 4.5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~$180.62M which is a fall of roughly 16% over the last three months. As of 12/10/2020 they have no debt and ~$38M cash. They have 55M shares outstanding and trade on the New York Stock Exchange and the Canadian Venture Exchange.
Quick Links
Login to access
General Details
Financial
12/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$215.35M
$180.62M
12/10/2020
$-34.73M
Total Assets:
$75.00M
$75.00M
12/10/2020
$0.00M
Total Liabilities:
$6.00M
$6.00M
12/10/2020
$0.00M
Current Assets:
$38.00M
$38.00M
12/10/2020
$0.00M
Current Liabilities:
$6.00M
$6.00M
12/10/2020
$0.00M
Total Debt:
$0.00M
$0.00M
12/10/2020
$0.00M
Cash:
$38.00M
$38.00M
12/10/2020
$0.00M
Enterprise Value:
$177.35M
$142.62M
07/09/1974
$-34.73M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
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:
12/10/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/10/2020
0.00%
Misc
12/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
54,608,000
54,608,000
12/10/2020
0
Shares (FD):
59,000,000
59,000,000
12/10/2020
0
Insider Ownership:
n/a
20%
12/10/2020
20%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
12/10/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/10/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/10/2020
0
Initial CapEx (Outstanding):
$160.00M74.3% of Mkt.Cap
$160.00M88.59% of Mkt.Cap
12/10/2020
$0.00M
Funding Option:
n/a
n/a
12/10/2020
n/a
Documentation:
none
PEA
12/10/2020
n/a
Value Adjustment:
-20%
-20%
never
0%
Resource Data
GOLD
12/10/2020 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
12/10/2020
0.00M
Measured & Indicated:
4.00M
4.00M
12/10/2020
0.00M
Inferred:
0.50M
0.50M
12/10/2020
0.00M
Reserves & Resources:
4.50M
4.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/10/2020
0.00M
Measured & Indicated:
2.72M
2.72M
12/10/2020
0.00M
Inferred:
0.21M
0.21M
12/10/2020
0.00M
Reserves & Resources:
2.93M
2.93M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/10/2020
$0.00
Extra Operating Cost:
n/a
n/a
12/10/2020
$0.00
Average Grade:
0.60 g/t
0.60 g/t
12/10/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
12/10/2020
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
12/10/2020
0.00M
Annual Production:
150,000oz.
150,000oz.
12/10/2020
0oz.
Cash Cost:
$750
$750
12/10/2020
$0
Extra Operating Cost:
$400
$400
12/10/2020
$0
SILVER
12/10/2020 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
12/10/2020
0.00M
Measured & Indicated:
n/a
n/a
12/10/2020
0.00M
Inferred:
n/a
n/a
12/10/2020
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
12/10/2020
0.00M
Measured & Indicated:
n/a
n/a
12/10/2020
0.00M
Inferred:
n/a
n/a
12/10/2020
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
12/10/2020
$0.00
Extra Operating Cost:
n/a
n/a
12/10/2020
$0.00
Average Grade:
n/a
n/a
12/10/2020
n/a
Recovery Rate:
n/a
n/a
12/10/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/10/2020
0.00M
Annual Production:
n/a
n/a
12/10/2020
n/a
Cash Cost:
n/a
n/a
12/10/2020
n/a
Extra Operating Cost:
n/a
n/a
12/10/2020
n/a
Property
Last Analysis Data (12/10/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Idaho , USA
DeLamar
100% (guess)
2,000
Both
show
gold and silver
2.7 million oz (.7 gpt)
PEA due in 2019
Past producing open pit.
Development
Idaho , USA
Florida Mountain
100% (guess)
n/a
Open Pit
show
800,000 oz (.7 gpt)
Past producing open pit.
Total Land Package Size (ha):
2,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Idaho , USA
DeLamar
100% (guess)
2,000
Both
show
gold and silver
2.7 million oz (.7 gpt)
PEA due in 2019
Past producing open pit.
Development
Idaho , USA
Florida Mountain
100% (guess)
n/a
Open Pit
show
800,000 oz (.7 gpt)
Past producing open pit.
Total Land Package Size (ha):
2,000
Profitability (by resource)
Proven & Probable
12/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
12/10/2020 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.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-45.74M
P L A U S I B L E
Gold Eq. Oz.:
2.72M
2.72M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-31.10M
Maximum Profit (Gold):
$1,046.90M
$860.15M
n/a
$-186.74M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,046.90M
$860.15M
n/a
$-186.74M
Max Profit / Current MCap:
4.861
4.762
n/a
-0.099
Max Profit Per Share (Gold):
$17.74
$14.58
n/a
$-3.17
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.74
$14.58
n/a
$-3.17
Total Free Profit Per Share:
$13.09
$10.71
n/a
$-2.39
FD Mkt. Cap / Gold Eq.:
$79.17
$66.40
n/a
$-12.77
FD Mkt. Cap / Silver Eq.:
$1.03
$1.01
n/a
$-0.02
FD Mkt. Cap / Per Metal as % Spot Price:
4.31%
3.87%
n/a
-0.44%
Reserves & Resources
12/10/2020 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.):
4.50M
4.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-51.46M
P L A U S I B L E
Gold Eq. Oz.:
2.93M
2.93M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-33.53M
Maximum Profit (Gold):
$1,128.68M
$927.35M
n/a
$-201.33M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,128.68M
$927.35M
n/a
$-201.33M
Max Profit / Current MCap:
5.241
5.134
n/a
-0.107
Max Profit Per Share (Gold):
$19.13
$15.72
n/a
$-3.41
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$19.13
$15.72
n/a
$-3.41
Total Free Profit Per Share:
$14.48
$11.85
n/a
$-2.63
FD Mkt. Cap / Gold Eq.:
$73.43
$61.59
n/a
$-11.84
FD Mkt. Cap / Silver Eq.:
$0.95
$0.94
n/a
$-0.01
FD Mkt. Cap / Per Metal as % Spot Price:
4.00%
3.59%
n/a
-0.40%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
03/03/2021
Spot Gold:
$1,837.30
$1,714.70
03/03/2021
$-122.60
Spot Silver:
$23.89
$26.19
03/03/2021
$2.30
Gold:Silver Ratio:
76.91
65.47
03/03/2021
-11.44
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: