Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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

Symbol Data

Symbol Currency
CVE:ITR CAD
OTCMKTS:IRRZF USD

Description

Integra Resources are a gold focused junior, late stage development company with two mines in development in USA. They have approximately 4Moz. of gold in the reserves and resources category of which 3.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$76.76M which is a rise of roughly 32% over the last ten months. As of 01/13/2019 they have no debt and ~$11M cash. They have 77M 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 01/13/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $58.30M $76.76M 01/13/2019 $18.46M
Total Assets: $54.00M $54.00M 01/13/2019 $0.00M
Total Liabilities: $6.00M $6.00M 01/13/2019 $0.00M
Current Assets: $11.00M $11.00M 01/13/2019 $0.00M
Current Liabilities: $6.00M $6.00M 01/13/2019 $0.00M
Total Debt: $0.00M $0.00M 01/13/2019 $0.00M
Cash: $11.00M $11.00M 01/13/2019 $0.00M
Enterprise Value: $47.30M $65.76M 01/31/1972 $18.46M
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: 01/13/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/13/2019 0.00%
Misc 01/13/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 77,000,000 77,000,000 01/13/2019 0
Shares (FD): 86,000,000 86,000,000 01/13/2019 0
Insider Ownership: n/a 20% 06/18/2019 20%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2023 01/13/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/13/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/13/2019 0
Initial CapEx (Outstanding): n/a n/a 01/13/2019 n/a
Funding Option: n/a n/a 01/13/2019 n/a
Documentation: none none 06/18/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/13/2019
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 01/13/2019 0.00M
Measured & Indicated: n/a 3.50M 06/18/2019 3.50M
Inferred: 3.50M 0.50M 06/18/2019 -3.00M
Reserves & Resources: 3.50M 4.00M never 0.50M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/13/2019 0.00M
Measured & Indicated: n/a 2.38M 06/18/2019 2.38M
Inferred: 1.49M 0.21M 06/18/2019 -1.28M
Reserves & Resources: 1.49M 2.59M never 1.11M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/13/2019 $0.00
Extra Operating Cost: n/a n/a 01/13/2019 $0.00
Average Grade: 0.70 g/t 0.70 g/t 01/13/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 06/18/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.50M 3.00M 06/18/2019 0.50M
Annual Production: 100,000oz. 100,000oz. 01/13/2019 0oz.
Cash Cost: $800 $800 01/13/2019 $0
Extra Operating Cost: $400 $400 01/13/2019 $0
SILVER 01/13/2019
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 01/13/2019 0.00M
Measured & Indicated: n/a n/a 01/13/2019 0.00M
Inferred: n/a n/a 01/13/2019 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 01/13/2019 0.00M
Measured & Indicated: n/a n/a 01/13/2019 0.00M
Inferred: n/a n/a 01/13/2019 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 01/13/2019 $0.00
Extra Operating Cost: n/a n/a 01/13/2019 $0.00
Average Grade: n/a n/a 01/13/2019 n/a
Recovery Rate: n/a n/a 01/13/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/13/2019 0.00M
Annual Production: n/a n/a 01/13/2019 n/a
Cash Cost: n/a n/a 01/13/2019 n/a
Extra Operating Cost: n/a n/a 01/13/2019 n/a

Property

Last Analysis Data  (01/13/2019)
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		 01/13/2019
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		 01/13/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a 100.00% n/a 100.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a 3.50M n/a 3.50M
Total (Silver Eq. Oz.): n/a n/a n/a 303.29M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a 2.38M n/a 2.38M
Silver Eq. Oz.: n/a n/a n/a 206.23M
Maximum Profit (Gold): n/a $446.32M n/a $446.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a $446.32M n/a $446.32M
Max Profit / Current MCap: n/a 5.814 n/a 5.814
Max Profit Per Share (Gold): n/a $5.19 n/a $5.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a $5.19 n/a $5.19
Total Free Profit Per Share: n/a $4.01 n/a $4.01
FD Mkt. Cap / Gold Eq.: n/a $32.25 n/a $32.25
FD Mkt. Cap / Silver Eq.: n/a $0.37 n/a $0.37
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a 2.20% n/a 2.20%

Reserves &
Resources		 01/13/2019
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.): 3.50M 4.00M n/a 0.50M
Total (Silver Eq. Oz.): n/a n/a n/a 57.35M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.49M 2.59M n/a 1.11M
Silver Eq. Oz.: n/a n/a n/a 101.71M
Maximum Profit (Gold): $90.38M $486.17M n/a $395.79M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $90.38M $486.17M n/a $395.79M
Max Profit / Current MCap: 1.550 6.333 n/a 4.783
Max Profit Per Share (Gold): $1.05 $5.65 n/a $4.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.05 $5.65 n/a $4.60
Total Free Profit Per Share: $0.18 $4.47 n/a $4.29
FD Mkt. Cap / Gold Eq.: $39.19 $29.61 n/a $-9.58
FD Mkt. Cap / Silver Eq.: $0.47 $0.34 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.05% 2.02% n/a -1.03%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.