Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Integra Resources

www: www.integraresources.com   email: chris@integraresources.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:ITR CAD
NYSEAMERICAN:ITRG USD

Description

Integra Resources are a gold focused junior, emerging mid-tier producer with three mines in development in USA and exploration properties. They have approximately 10Moz. of gold in the reserves and resources category of which 7Moz. are in the measured and indicated category. They have a market capitalisation of ~$722.16M which is a fall of roughly 4% over the last one months. As of 01/03/2026 they have ~$10M debt and ~$63M cash. They have 182M 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 01/03/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $750.51M $722.16M 01/03/2026 $-28.34M
MCap (OS): $698.84M $672.45M 01/03/2026 $-26.39M
Total Assets: $283.00M $283.00M 01/03/2026 $0.00M
Total Liabilities: $148.00M $148.00M 01/03/2026 $0.00M
Current Assets: $81.00M $63.00M 01/27/2026 $-18.00M
Current Liabilities: $16.00M $16.00M 01/03/2026 $0.00M
Total Debt: $10.00M $10.00M 01/03/2026 $0.00M
Cash: $81.00M $63.00M 01/27/2026 $-18.00M
Debt (Net): $-71.00M $-53.00M $18.00M
Enterprise Value: $679.51M $669.16M $-10.34M
Cash Flow: $92.57M $113.26M never $20.69M
Cash Flow Multiple: 8.11 6.38 never -1.73
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/03/2026 n/a
Misc 01/03/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 182,050,050 182,050,050 01/03/2026 0
Shares (FD): 195,509,350 195,509,350 01/03/2026 0
Insider Ownership: 20% 20% 01/27/2026 n/a
Dividend (Annual): n/a n/a 01/27/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2028 01/03/2026 n/a
Production (Gold Eq Oz.): (guess) 
70,000		 (guess) 
70,000		 01/03/2026 0
Production (Silver Eq Oz.): (guess) 
4,152,209		 (guess) 
4,136,907		 01/03/2026 -15,303
Development Phase: Producer (Single Mine) Producer (Single Mine) 01/03/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 01/03/2026 0
Cash Flow Multiple: 12 12 01/03/2026 0.00

Resource Data

GOLD 01/03/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 01/03/2026 0.00M
Measured & Indicated: 7.00M 7.00M 01/03/2026 0.00M
Inferred: 3.00M 3.00M 01/03/2026 0.00M
Reserves & Resources: 10.00M 10.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.70M 1.70M 01/03/2026 0.00M
Measured & Indicated: 5.10M 5.10M 01/03/2026 0.00M
Inferred: 1.28M 1.28M 01/03/2026 0.00M
Reserves & Resources: 6.38M 6.38M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
70,000oz.		 (guess) 
70,000oz.		 01/03/2026 0oz.
Cash Cost: $2,000 $2,000 01/03/2026 $0.00
Extra Operating Cost: $1,000 $1,000 01/03/2026 $0.00
Total: $3,000 $3,000 01/03/2026 $0.00
Margin (Free Cash Flow): $1,322 (31%) $1,618 (35%) $295.52
MCap / Production (AuEq): $10,721.51 $10,316.59 $-404.91
EV / Production (AuEq): $9,707.22 $9,559.45 $-147.77
G
R
A
D
E		 Underground (Avg): n/a n/a 01/03/2026 n/a
Open Pit (Avg): n/a 0.70 g/t 01/03/2026 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/27/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 01/03/2026 0.00M
Annual Production: 250,000oz. 250,000oz. 01/03/2026 0oz.
Cash Cost: $1,600 $1,600 01/03/2026 $0
Extra Operating Cost: $750 $750 01/03/2026 $0
SILVER 01/03/2026
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 01/03/2026 0.00M
Measured & Indicated: n/a n/a 01/03/2026 0.00M
Inferred: n/a n/a 01/03/2026 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 01/03/2026 0.00M
Measured & Indicated: n/a n/a 01/03/2026 0.00M
Inferred: n/a n/a 01/03/2026 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 01/03/2026 $0.00
Extra Operating Cost: n/a n/a 01/03/2026 $0.00
Total: n/a n/a 01/03/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $180.75 $174.57 $-6.18
EV / Production (AgEq): $163.65 $161.75 $-1.90
G
R
A
D
E		 Underground (Avg): n/a n/a 01/03/2026 n/a
Open Pit (Avg): n/a n/a 01/03/2026 n/a
Recovery Rate: n/a n/a 01/03/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/03/2026 0.00M
Annual Production: n/a n/a 01/03/2026 n/a
Cash Cost: n/a n/a 01/03/2026 n/a
Extra Operating Cost: n/a n/a 01/03/2026 n/a

Property

Last Analysis Data  (01/03/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev DeLamar
100 350.00 show
gold and silver

5 million oz (.7 gpt)

PFS completed in 2022

Past producing open pit.

Size: 2,000 ha
Dev Mountain View
100 show
Acquired from merger with Millenial in 2023.

600,000 oz at .5 gpt

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

1M oz at .4 gpt

PEA in H1 2022

Size: 7,100 ha
Exp Cerro Colorado
100 show
Acquired from merger with Millenial in 2023.

Lease $500K/yr with option to purchase 100% for $2m by 2025.

Size: 4,000 ha
Exp Dune
100 show
Acquired from merger with Millenial in 2023.

Size: 260 ha
Exp Dune
100 n/a
Exp Eden
100 n/a
Exp Eden
100 show
Acquired from merger with Millenial in 2023.

Size: 500 ha
Exp Florida Mountain
100 show
Past producing mine (OP/UG)
Exp Marr
100 show
Early exploration

Size: 800 ha
Exp Marr
100 show
Acquired from merger with Millenial in 2023.

Early exploration.

Size: 800 ha
Exp Mountain View
100 show
400,000 oz at .5 gpt

Size: 1,000 ha
Exp Ocelot
100 show
Early exploration

Size: 1,200 ha
Exp Ocelot
100 show
Acquired from merger with Millenial in 2023.

Early exploration.

Size: 1,400 ha
Exp Red Canyon
100 show
Drilling with option to acquire 100% for $2M in 2024 ($450K paid by 2023)

Size: 2,700 ha
Exp Red Canyon
100 show
Drilling

Size: 2,000 ha
Exp Wildcat
100 show
800,000 oz at .4 gpt

PEA in 2022

Size: 3,700 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev DeLamar
100 350.00 show
gold and silver

5 million oz (.7 gpt)

PFS completed in 2022

Past producing open pit.

Size: 2,000 ha
Dev Mountain View
100 show
Acquired from merger with Millenial in 2023.

600,000 oz at .5 gpt

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

1M oz at .4 gpt

PEA in H1 2022

Size: 7,100 ha
Exp Cerro Colorado
100 show
Acquired from merger with Millenial in 2023.

Lease $500K/yr with option to purchase 100% for $2m by 2025.

Size: 4,000 ha
Exp Dune
100 n/a
Exp Dune
100 show
Acquired from merger with Millenial in 2023.

Size: 260 ha
Exp Eden
100 n/a
Exp Eden
100 show
Acquired from merger with Millenial in 2023.

Size: 500 ha
Exp Florida Mountain
100 show
Past producing mine (OP/UG)
Exp Marr
100 show
Early exploration

Size: 800 ha
Exp Marr
100 show
Acquired from merger with Millenial in 2023.

Early exploration.

Size: 800 ha
Exp Mountain View
100 show
400,000 oz at .5 gpt

Size: 1,000 ha
Exp Ocelot
100 show
Early exploration

Size: 1,200 ha
Exp Ocelot
100 show
Acquired from merger with Millenial in 2023.

Early exploration.

Size: 1,400 ha
Exp Red Canyon
100 show
Drilling

Size: 2,000 ha
Exp Red Canyon
100 show
Drilling with option to acquire 100% for $2M in 2024 ($450K paid by 2023)

Size: 2,700 ha
Exp Wildcat
100 show
800,000 oz at .4 gpt

PEA in 2022

Size: 3,700 ha

Profitability (by resource)

Proven &
Probable		 01/03/2026
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.44M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.70M 1.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.37M
Maximum Profit (Gold): $2,248.17M $2,750.55M n/a $502.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,248.17M $2,750.55M n/a $502.38M
Max Profit / Current MCap: 2.996 3.809 n/a 0.813
Max Profit Per Share (Gold): $11.50 $14.07 n/a $2.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.50 $14.07 n/a $2.57
Total Free Profit Per Share: $6.23 $9.03 n/a $2.80
FD MCap / Gold Eq.: $441.47 $424.80 n/a $-16.67
FD MCap / Silver Eq.: $7.44 $7.19 n/a $-0.25
FD MCap / Per Metal
as % Spot Price:		 10.21% 9.20% n/a -1.01%
EV / Gold Eq.: $399.71 $393.62 n/a $-6.08
EV / Silver Eq.: $6.74 $6.66 n/a $-0.08
EV / Per Metal
as % Spot Price:		 9.25% 8.52% n/a -0.72%
Measured &
Indicated		 01/03/2026
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.53M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.10M 5.10M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.11M
Maximum Profit (Gold): $6,744.50M $8,251.65M n/a $1,507.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,744.50M $8,251.65M n/a $1,507.15M
Max Profit / Current MCap: 8.987 11.426 n/a 2.440
Max Profit Per Share (Gold): $34.50 $42.21 n/a $7.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $34.50 $42.21 n/a $7.71
Total Free Profit Per Share: $29.23 $37.17 n/a $7.94
FD MCap / Gold Eq.: $147.16 $141.60 n/a $-5.56
FD MCap / Silver Eq.: $2.48 $2.40 n/a $-0.08
FD MCap / Per Metal
as % Spot Price:		 3.40% 3.07% n/a -0.34%
EV / Gold Eq.: $133.24 $131.21 n/a $-2.03
EV / Silver Eq.: $2.25 $2.22 n/a $-0.03
EV / Per Metal
as % Spot Price:		 3.08% 2.84% n/a -0.24%

Reserves &
Resources		 01/03/2026
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.19M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.38M 6.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.39M
Maximum Profit (Gold): $8,430.62M $10,314.56M n/a $1,883.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8,430.62M $10,314.56M n/a $1,883.94M
Max Profit / Current MCap: 11.233 14.283 n/a 3.050
Max Profit Per Share (Gold): $43.12 $52.76 n/a $9.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $43.12 $52.76 n/a $9.64
Total Free Profit Per Share: $37.85 $47.72 n/a $9.87
FD MCap / Gold Eq.: $117.73 $113.28 n/a $-4.45
FD MCap / Silver Eq.: $1.98 $1.92 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:		 2.72% 2.45% n/a -0.27%
EV / Gold Eq.: $106.59 $104.97 n/a $-1.62
EV / Silver Eq.: $1.80 $1.78 n/a $-0.02
EV / Per Metal
as % Spot Price:		 2.47% 2.27% n/a -0.19%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults