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
CVE:DSLV
CAD
OTCMKTS:DNRSF
USD
Description
Denarius Metals are a gold focused junior, late stage development company with three exploration properties in Colombia and Spain. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$35.63M which is a rise of roughly 60% over the last two months. As of 04/04/2023 they have no debt and ~C$13.5M cash. They have 62M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/04/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$22.32M
$35.63M
04/26/2023
Total Assets:
$14.88M
$15.00M
04/04/2023
Total Liabilities:
$0.07M
$0.08M
04/04/2023
Current Assets:
$13.39M
$13.50M
04/04/2023
Current Liabilities:
$0.07M
$0.08M
04/04/2023
Total Debt:
$0.00M
$0.00M
04/04/2023
Cash:
$13.39M
$13.50M
04/04/2023
Enterprise Value:
$8.93M
$22.13M
09/13/1970
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:
04/04/2023
Misc
04/04/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
42,000,000
62,000,000
04/26/2023
Shares (FD):
75,000,000
95,000,000
04/26/2023
Insider Ownership:
n/a
49%
04/26/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
04/04/2023
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
04/04/2023
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
04/04/2023
Initial CapEx (Outstanding):
n/a
n/a
04/04/2023
Funding Option:
n/a
n/a
04/04/2023
Documentation:
none
none
04/26/2023
Future MCap Modifier:
0.1n/a
0.05Developer: Early Development
04/24/2023
Cash Flow Multiplier:
5
3
04/18/2023
Resource Data
GOLD
04/04/2023 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
04/04/2023
Measured & Indicated:
2.00M
2.00M
04/04/2023
Inferred:
1.00M
1.00M
04/04/2023
Reserves & Resources:
3.00M
3.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/04/2023
Measured & Indicated:
1.44M
1.44M
04/04/2023
Inferred:
0.45M
0.45M
04/04/2023
Reserves & Resources:
1.89M
1.89M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
04/04/2023
Extra Operating Cost:
n/a
n/a
04/04/2023
Average Grade:
3.00 g/t
3.00 g/t
04/04/2023
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/26/2023
F U T U R E
Proven & Probable:
2.00M
2.00M
04/04/2023
Annual Production:
75,000oz.
75,000oz.
04/04/2023
Cash Cost:
$800
$1,000
04/18/2023
Extra Operating Cost:
$500
$500
04/04/2023
SILVER
04/04/2023 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
04/04/2023
Measured & Indicated:
n/a
n/a
04/04/2023
Inferred:
n/a
n/a
04/04/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/04/2023
Measured & Indicated:
n/a
n/a
04/04/2023
Inferred:
n/a
n/a
04/04/2023
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
04/04/2023
Extra Operating Cost:
n/a
n/a
04/04/2023
Average Grade:
n/a
n/a
04/04/2023
Recovery Rate:
n/a
n/a
04/04/2023
F U T U R E
Proven & Probable:
n/a
n/a
04/04/2023
Annual Production:
n/a
n/a
04/04/2023
Cash Cost:
n/a
n/a
04/04/2023
Extra Operating Cost:
n/a
n/a
04/04/2023
Property
Last Analysis Data (04/04/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Colombia , Colombia
Zancudo
30% (guess)
1,000
n/a
show
Early exploration
JV with IAMGold
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
Exploration
Colombia , Colombia
Zancudo
30% (guess)
1,000
n/a
show
Early exploration
JV with IAMGold
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
04/04/2023 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
04/04/2023 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.:
1.44M
1.44M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,037.52M
$663.55M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,037.52M
$663.55M
n/a
Max Profit / Current MCap:
46.491
18.623
n/a
Max Profit Per Share (Gold):
$13.83
$6.98
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$13.83
$6.98
n/a
Total Free Profit Per Share:
$13.43
$6.48
n/a
FD MCap / Gold Eq.:
$15.50
$24.74
n/a
FD MCap / Silver Eq.:
$0.19
$0.31
n/a
FD MCap / Per Metal as % Spot Price:
0.77%
1.26%
n/a
Reserves & Resources
04/04/2023 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.):
3.00M
3.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.89M
1.89M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,361.75M
$870.91M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,361.75M
$870.91M
n/a
Max Profit / Current MCap:
61.019
24.443
n/a
Max Profit Per Share (Gold):
$18.16
$9.17
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$18.16
$9.17
n/a
Total Free Profit Per Share:
$17.76
$8.67
n/a
FD MCap / Gold Eq.:
$11.81
$18.85
n/a
FD MCap / Silver Eq.:
$0.15
$0.23
n/a
FD MCap / Per Metal as % Spot Price:
0.58%
0.96%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/04/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7439
CAD 0.7501
06/10/2023
Spot Gold:
$2,020.50
$1,960.80
06/10/2023
Spot Silver:
$24.97
$24.27
06/10/2023
Gold:Silver Ratio:
80.92
80.79
06/10/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
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: