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

Integra Resources

www: www.integraresources.com   email: chris@integraresources.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:ITR CAD
NYSEAMERICAN:ITRG USD

Description

Integra Resources are a gold focused junior, late stage development company with four mines in development in USA and exploration properties. 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 ~$69.64M which is a rise of roughly 24% over the last six months. As of 12/06/2022 they have ~$20M debt and ~$21M cash. They have 69M shares outstanding and trade on the Canadian Venture Exchange.

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

General Details

Financial 12/06/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $56.04M $69.64M 05/26/2023
Total Assets: $70.00M $70.00M 12/06/2022
Total Liabilities: $26.00M $26.00M 12/06/2022
Current Assets: $32.00M $32.00M 12/06/2022
Current Liabilities: $6.00M $6.00M 12/06/2022
Total Debt: $20.00M $20.00M 12/06/2022
Cash: $21.00M $21.00M 12/06/2022
Enterprise Value: $55.04M $68.64M 03/05/1972
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: 12/06/2022
Misc 12/06/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 79,000,000 68,777,531 05/26/2023
Shares (FD): 84,000,000 68,777,531 05/26/2023
Insider Ownership: n/a 20% 05/29/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2026 12/06/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/06/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/06/2022
Initial CapEx (Outstanding): $282.00M
503.21% of MCap		 $282.00M
404.96% of MCap 		12/06/2022
Funding Option: n/a n/a 12/06/2022
Documentation: none PFS 05/29/2023
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 04/24/2023
Cash Flow Multiplier: 5 3 04/18/2023

Resource Data

GOLD 12/06/2022
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 12/06/2022
Measured & Indicated: 4.00M 4.00M 12/06/2022
Inferred: 0.50M 0.50M 12/06/2022
Reserves & Resources: 4.50M 4.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/06/2022
Measured & Indicated: 2.72M 2.72M 12/06/2022
Inferred: 0.21M 0.21M 12/06/2022
Reserves & Resources: 2.93M 2.93M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/06/2022
Extra Operating Cost: n/a n/a 12/06/2022
Average Grade: 0.70 g/t 0.70 g/t 12/06/2022
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/29/2023
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 12/06/2022
Annual Production: 150,000oz. 150,000oz. 12/06/2022
Cash Cost: $850 $1,000 04/18/2023
Extra Operating Cost: $450 $500 04/18/2023
SILVER 12/06/2022
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 12/06/2022
Measured & Indicated: n/a n/a 12/06/2022
Inferred: n/a n/a 12/06/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/06/2022
Measured & Indicated: n/a n/a 12/06/2022
Inferred: n/a n/a 12/06/2022
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 12/06/2022
Extra Operating Cost: n/a n/a 12/06/2022
Average Grade: n/a n/a 12/06/2022
Recovery Rate: n/a n/a 12/06/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/06/2022
Annual Production: n/a n/a 12/06/2022
Cash Cost: n/a n/a 12/06/2022
Extra Operating Cost: n/a n/a 12/06/2022

Property

Last Analysis Data  (12/06/2022)
Stage Name Owned Au Ag Cu Notes
Dev DeLamar 100% show
gold and silver

2.7 million oz (.7 gpt)

PFS completed in 2022

Past producing open pit.
Dev Florida Mountain 100% show
800,000 oz (.7 gpt)

Past producing open pit.
Total Land Package Size (ha): 2,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev DeLamar 100% show
gold and silver

2.7 million oz (.7 gpt)

PFS completed in 2022

Past producing open pit.
Dev Florida Mountain 100% show
800,000 oz (.7 gpt)

Past producing open pit.
Dev Mountain View 100% show
Acquired from merger with Millenial in 2023.

400,000 oz at .5 gpt

PEA expected H1 2023
Dev Wildcat 100% show
Acquired from merger with Millenial in 2023.

800,000 oz at .4 gpt

PEA in H1 2022
Exp Cerro Colorado 100% show
Acquired from merger with Millenial in 2023.

Lease $500K/yr with option to purchase 100% for $2m by 2025.
Exp Dune 100% show
Acquired from merger with Millenial in 2023.
Exp Dune 100% n/a
Exp Eden 100% n/a
Exp Eden 100% show
Acquired from merger with Millenial in 2023.
Exp Marr 100% show
Early exploration
Exp Marr 100% show
Acquired from merger with Millenial in 2023.

Early exploration.
Exp Mountain View 100% show
400,000 oz at .5 gpt
Exp Ocelot 100% show
Early exploration
Exp Ocelot 100% show
Acquired from merger with Millenial in 2023.

Early exploration.
Exp Red Canyon 100% show
Drilling with option to acquire 100% for $2M in 2024 ($450K paid by 2023)
Exp Red Canyon 100% show
Drilling
Exp Wildcat 100% show
800,000 oz at .4 gpt

PEA in 2022
Total Land Package Size (ha): 27,460  

Profitability (by resource)

Proven &
Probable		 12/06/2022
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
Measured &
Indicated		 12/06/2022
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.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.72M 2.72M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,277.58M $1,260.72M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,277.58M $1,260.72M n/a
Max Profit / Current MCap: 22.798 18.104 n/a
Max Profit Per Share (Gold): $15.21 $18.33 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.21 $18.33 n/a
Total Free Profit Per Share: $14.30 $16.97 n/a
FD MCap / Gold Eq.: $20.60 $25.60 n/a
FD MCap / Silver Eq.: $0.26 $0.31 n/a
FD MCap / Per Metal
as % Spot Price:		 1.16% 1.30% n/a

Reserves &
Resources		 12/06/2022
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.): 4.50M 4.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.93M 2.93M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,377.40M $1,359.21M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,377.40M $1,359.21M n/a
Max Profit / Current MCap: 24.579 19.519 n/a
Max Profit Per Share (Gold): $16.40 $19.76 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $16.40 $19.76 n/a
Total Free Profit Per Share: $15.49 $18.40 n/a
FD MCap / Gold Eq.: $19.11 $23.75 n/a
FD MCap / Silver Eq.: $0.24 $0.29 n/a
FD MCap / Per Metal
as % Spot Price:		 1.08% 1.21% n/a

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.     ×