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 3.5Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$65.41M which is a fall of roughly 27% over the last four months. As of 11/29/2019 they have no debt and ~$15M cash. They have 98M 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 11/29/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $89.96M $65.41M 11/29/2019 $-24.55M
Total Assets: $54.00M $54.00M 11/29/2019 $0.00M
Total Liabilities: $6.00M $6.00M 11/29/2019 $0.00M
Current Assets: $15.00M $15.00M 11/29/2019 $0.00M
Current Liabilities: $6.00M $6.00M 11/29/2019 $0.00M
Total Debt: $0.00M $0.00M 11/29/2019 $0.00M
Cash: $15.00M $15.00M 11/29/2019 $0.00M
Enterprise Value: $74.96M $50.41M 08/07/1971 $-24.55M
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: 11/29/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/29/2019 0.00%
Misc 11/29/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 97,558,000 97,558,000 11/29/2019 0
Shares (FD): 104,000,000 104,000,000 11/29/2019 0
Insider Ownership: n/a 20% 01/25/2020 20%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2023 11/29/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/29/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/29/2019 0
Initial CapEx (Outstanding): n/a n/a 11/29/2019 n/a
Funding Option: n/a n/a 11/29/2019 n/a
Documentation: none none 01/25/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/29/2019
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 11/29/2019 0.00M
Measured & Indicated: 3.00M 3.00M 11/29/2019 0.00M
Inferred: 0.50M 0.50M 11/29/2019 0.00M
Reserves & Resources: 3.50M 3.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/29/2019 0.00M
Measured & Indicated: 2.04M 2.04M 11/29/2019 0.00M
Inferred: 0.21M 0.21M 11/29/2019 0.00M
Reserves & Resources: 2.25M 2.25M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/29/2019 $0.00
Extra Operating Cost: n/a n/a 11/29/2019 $0.00
Average Grade: 0.43 g/t 0.43 g/t 11/29/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/25/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 11/29/2019 0.00M
Annual Production: 120,000oz. 120,000oz. 11/29/2019 0oz.
Cash Cost: $750 $750 11/29/2019 $0
Extra Operating Cost: $400 $400 11/29/2019 $0
SILVER 11/29/2019
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 11/29/2019 0.00M
Measured & Indicated: n/a n/a 11/29/2019 0.00M
Inferred: n/a n/a 11/29/2019 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 11/29/2019 0.00M
Measured & Indicated: n/a n/a 11/29/2019 0.00M
Inferred: n/a n/a 11/29/2019 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 11/29/2019 $0.00
Extra Operating Cost: n/a n/a 11/29/2019 $0.00
Average Grade: n/a n/a 11/29/2019 n/a
Recovery Rate: n/a n/a 11/29/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/29/2019 0.00M
Annual Production: n/a n/a 11/29/2019 n/a
Cash Cost: n/a n/a 11/29/2019 n/a
Extra Operating Cost: n/a n/a 11/29/2019 n/a

Property

Last Analysis Data  (11/29/2019)
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		 11/29/2019
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		 11/29/2019
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 73.58M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.04M 2.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 50.03M
Maximum Profit (Gold): $448.11M $718.57M n/a $270.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $448.11M $718.57M n/a $270.46M
Max Profit / Current MCap: 4.981 10.986 n/a 6.004
Max Profit Per Share (Gold): $4.31 $6.91 n/a $2.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.31 $6.91 n/a $2.60
Total Free Profit Per Share: $3.16 $6.03 n/a $2.87
FD Mkt. Cap / Gold Eq.: $44.10 $32.06 n/a $-12.03
FD Mkt. Cap / Silver Eq.: $0.51 $0.29 n/a $-0.22
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.01% 1.94% n/a -1.07%

Reserves &
Resources		 11/29/2019
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 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 85.84M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.25M 2.25M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 55.25M
Maximum Profit (Gold): $494.78M $793.42M n/a $298.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $494.78M $793.42M n/a $298.64M
Max Profit / Current MCap: 5.500 12.130 n/a 6.630
Max Profit Per Share (Gold): $4.76 $7.63 n/a $2.87
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.76 $7.63 n/a $2.87
Total Free Profit Per Share: $3.61 $6.75 n/a $3.14
FD Mkt. Cap / Gold Eq.: $39.94 $29.04 n/a $-10.90
FD Mkt. Cap / Silver Eq.: $0.46 $0.26 n/a $-0.20
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.73% 1.76% n/a -0.97%

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.