Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
OTCMKTS:DNRSF
USD
Description
Denarius Metals are a gold focused junior, late stage developer with one mine in development in Colombia and three exploration properties. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$117.74M which is a rise of roughly 66% over the last eight months. As of 04/03/2024 they have no debt and ~C$12.83M cash. They have 81M shares outstanding and trade on the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/03/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$70.77M
$117.74M
10/21/2024
Total Assets:
$14.75M
$14.25M
04/03/2024
Total Liabilities:
$0.07M
$0.07M
04/03/2024
Current Assets:
$13.28M
$12.83M
04/03/2024
Current Liabilities:
$0.07M
$0.07M
04/03/2024
Total Debt:
$0.00M
$0.00M
04/03/2024
Cash:
$13.28M
$12.83M
04/03/2024
Enterprise Value:
$57.49M
$104.91M
04/29/1973
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:
04/03/2024
Misc
04/03/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
63,391,752
81,000,000
10/21/2024
Shares (FD):
165,414,829
211,000,000
10/21/2024
Insider Ownership:
n/a
40%
11/30/2024
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
04/03/2024
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
04/03/2024
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
04/03/2024
Initial CapEx (Outstanding):
n/a
n/a
04/03/2024
Funding Option:
n/a
n/a
04/03/2024
Documentation:
none
none
11/30/2024
Future MCap Modifier:
0.05Developer: Early Development
0.2Developer: Near-term Producer
09/12/2024
Cash Flow Multiplier:
5
6
09/14/2024
Resource Data
GOLD
04/03/2024 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
04/03/2024
Measured & Indicated:
1.00M
1.00M
04/03/2024
Inferred:
1.00M
1.00M
04/03/2024
Reserves & Resources:
2.00M
2.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/03/2024
Measured & Indicated:
0.72M
0.72M
04/03/2024
Inferred:
0.45M
0.45M
04/03/2024
Reserves & Resources:
1.17M
1.17M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
04/03/2024
Extra Operating Cost:
n/a
n/a
04/03/2024
Total:
$1,500
$1,600
04/03/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
8.00 g/t
8.00 g/t
04/03/2024
Open Pit (Avg):
n/a
2.00 g/t
04/03/2024
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/30/2024
F U T U R E
Proven & Probable:
1.50M
1.50M
04/03/2024
Annual Production:
75,000oz.
90,000oz.
09/12/2024
Cash Cost:
$1,000
$1,100
09/12/2024
Extra Operating Cost:
$500
$500
04/03/2024
SILVER
04/03/2024 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
04/03/2024
Measured & Indicated:
n/a
n/a
04/03/2024
Inferred:
n/a
n/a
04/03/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/03/2024
Measured & Indicated:
n/a
n/a
04/03/2024
Inferred:
n/a
n/a
04/03/2024
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
04/03/2024
Extra Operating Cost:
n/a
n/a
04/03/2024
Total:
n/a
n/a
04/03/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
04/03/2024
Open Pit (Avg):
n/a
n/a
04/04/2023
Recovery Rate:
n/a
n/a
04/03/2024
F U T U R E
Proven & Probable:
n/a
n/a
04/03/2024
Annual Production:
n/a
n/a
04/03/2024
Cash Cost:
n/a
n/a
04/03/2024
Extra Operating Cost:
n/a
n/a
04/03/2024
Property
Last Analysis Data (04/03/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Colombia , Colombia
Zancudo
100% (guess)
1,000
Underground
show
1 million oz at 8 gpt AUEQ.
Production scheduled for 2024.
Exploration
Spain , Spain
Aguablanca
100% (guess)
n/a
n/a
show
5000 tpd mill.
Mostly a nickel mine.
They want to use it for Lomero.
Exploration
Spain , Spain
Lomero-Poyatos
100% (guess)
n/a
Underground
show
Past producing mine.
Large resources.
Exploration
Spain , Spain
Toral
80% (guess)
n/a
n/a
show
Early exploration
Total Land Package Size (ha):
1,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Colombia , Colombia
Zancudo
100% (guess)
1,000
Underground
show
1 million oz at 8 gpt AUEQ.
Production scheduled for 2024.
Exploration
Spain , Spain
Aguablanca
100% (guess)
n/a
n/a
show
5000 tpd mill.
Mostly a nickel mine.
They want to use it for Lomero.
Exploration
Spain , Spain
Lomero-Poyatos
100% (guess)
n/a
Underground
show
Past producing mine.
Large resources.
Exploration
Spain , Spain
Toral
80% (guess)
n/a
n/a
show
Early exploration
Total Land Package Size (ha):
1,000
Profitability (by resource)
Proven & Probable
04/03/2024 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
04/03/2024 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.):
1.00M
1.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.72M
0.72M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$574.63M
$747.29M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$574.63M
$747.29M
n/a
Max Profit / Current MCap:
8.120
6.347
n/a
Max Profit Per Share (Gold):
$3.47
$3.54
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.47
$3.54
n/a
Total Free Profit Per Share:
$2.89
$2.98
n/a
FD MCap / Gold Eq.:
$98.29
$163.53
n/a
FD MCap / Silver Eq.:
$1.16
$1.94
n/a
FD MCap / Per Metal as % Spot Price:
4.28%
6.20%
n/a
Reserves & Resources
04/03/2024 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.):
2.00M
2.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.17M
1.17M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$933.78M
$1,214.34M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$933.78M
$1,214.34M
n/a
Max Profit / Current MCap:
13.195
10.314
n/a
Max Profit Per Share (Gold):
$5.65
$5.76
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$5.65
$5.76
n/a
Total Free Profit Per Share:
$5.07
$5.20
n/a
FD MCap / Gold Eq.:
$60.48
$100.63
n/a
FD MCap / Silver Eq.:
$0.71
$1.19
n/a
FD MCap / Per Metal as % Spot Price:
2.63%
3.81%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/03/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7376
CAD 0.7125
12/06/2024
Spot Gold:
$2,298.10
$2,637.90
12/06/2024
Spot Silver:
$27.10
$31.23
12/06/2024
Gold:Silver Ratio:
84.80
84.47
12/06/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: