Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Denarius Metals

www: www.denariusmetals.com   email: administracion@zancudometals.com.co
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
OTCMKTS:DNRSF USD

Description

Denarius Metals are a gold focused junior, emerging mid-tier producer 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$122.4M which is a rise of roughly 20% over the last two months. As of 04/15/2025 they have ~C$21M debt and ~C$13.25M cash. They have 125M shares outstanding and trade on the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/03/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $101.64M $122.40M 06/09/2025
Total Assets: $13.97M $14.73M 04/03/2025
Total Liabilities: $0.07M $22.09M 04/15/2025
Current Assets: $12.57M $13.25M 04/03/2025
Current Liabilities: $0.07M $0.07M 04/03/2025
Total Debt: $0.00M $20.62M 04/15/2025
Cash: $12.57M $13.25M 04/03/2025
Enterprise Value: $89.07M $129.76M 02/10/1974
Cash Flow: $39.67M $46.23M never
Cash Flow Multiple: 2.56 2.65 never
Net Debt to
Cash Flow Ratio:		 n/a 0.16 never
Finance within 1 year: 04/03/2025
Misc 04/03/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 107,187,700 125,000,000 06/09/2025
Shares (FD): 254,097,355 272,000,000 06/09/2025
Insider Ownership: n/a 40% 06/09/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/03/2025
Production (Gold Eq Oz.): (guess) 
30,000		 (guess) 
30,000		 04/03/2025
Production (Silver Eq Oz.): (guess) 
2,840,085		 (guess) 
2,794,788		 04/03/2025
Initial CapEx (Outstanding): n/a n/a 04/03/2025
Funding Option: n/a n/a 04/03/2025
Documentation: none PRODUCER 06/09/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/03/2025
Cash Flow Multiplier: 6 6 09/14/2024

Resource Data

GOLD 04/03/2025
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 04/03/2025
Measured & Indicated: 1.00M 1.00M 04/03/2025
Inferred: 1.00M 1.00M 04/03/2025
Reserves & Resources: 2.00M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/03/2025
Measured & Indicated: 0.72M 0.72M 04/03/2025
Inferred: 0.45M 0.45M 04/03/2025
Reserves & Resources: 1.17M 1.17M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
30,000oz.		 (guess) 
30,000oz.		 04/03/2025
Cash Cost: $1,200 $1,200 04/03/2025
Extra Operating Cost: $600 $650 04/15/2025
Total: $1,800 $1,850 04/15/2025
Margin (Free Cash Flow): $1,322 (42%) $1,541 (45%)
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 04/03/2025
Open Pit (Avg): n/a 2.00 g/t 04/03/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/09/2025
F
U
T
U
R
E		 Proven & Probable: 1.50M 2.00M 04/15/2025
Annual Production: 90,000oz. 150,000oz. 04/15/2025
Cash Cost: $1,200 $1,300 04/15/2025
Extra Operating Cost: $600 $650 04/15/2025
SILVER 04/03/2025
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 04/03/2025
Measured & Indicated: n/a n/a 04/03/2025
Inferred: n/a n/a 04/03/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/03/2025
Measured & Indicated: n/a n/a 04/03/2025
Inferred: n/a n/a 04/03/2025
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 04/03/2025
Extra Operating Cost: n/a n/a 04/03/2025
Total: n/a n/a 04/03/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/03/2025
Open Pit (Avg): n/a n/a 04/04/2023
Recovery Rate: n/a n/a 04/03/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/03/2025
Annual Production: n/a n/a 04/03/2025
Cash Cost: n/a n/a 04/03/2025
Extra Operating Cost: n/a n/a 04/03/2025

Property

Last Analysis Data  (04/03/2025)
Stage Name Owned Au Ag Cu Notes
Dev Zancudo 100% show
1 million oz at 8 gpt AUEQ.

Production scheduled for 2024.
Exp Aguablanca 20% show
5000 tpd mill.

Mostly a nickel mine.

They want to use it for Lomero.
Exp Lomero-Poyatos 100% show
Past producing mine.

Large resources.

700,000 oz AU at 2gpt, plus offsets in AG, PB, ZN, and CU.
Exp Toral 80% show
Early exploration
Total Land Package Size (ha): 1,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Zancudo 100% show
1 million oz at 8 gpt AUEQ.

Production scheduled for 2024.
Exp Aguablanca 20% show
5000 tpd mill.

Mostly a nickel mine.

They want to use it for Lomero.
Exp Lomero-Poyatos 100% show
Past producing mine.

Large resources.

700,000 oz AU at 2gpt, plus offsets in AG, PB, ZN, and CU.
Exp Toral 80% show
Early exploration
Total Land Package Size (ha): 1,000  

Profitability (by resource)

Proven &
Probable		 04/03/2025
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		 04/03/2025
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): $951.98M $1,109.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $951.98M $1,109.53M n/a
Max Profit / Current MCap: 9.366 9.065 n/a
Max Profit Per Share (Gold): $3.75 $4.08 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.75 $4.08 n/a
Total Free Profit Per Share: $3.35 $3.63 n/a
FD MCap / Gold Eq.: $141.17 $170.00 n/a
FD MCap / Silver Eq.: $1.49 $1.82 n/a
FD MCap / Per Metal
as % Spot Price:		 4.52% 5.01% n/a

Reserves &
Resources		 04/03/2025
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): $1,546.97M $1,802.98M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,546.97M $1,802.98M n/a
Max Profit / Current MCap: 15.220 14.730 n/a
Max Profit Per Share (Gold): $6.09 $6.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.09 $6.63 n/a
Total Free Profit Per Share: $5.69 $6.18 n/a
FD MCap / Gold Eq.: $86.87 $104.62 n/a
FD MCap / Silver Eq.: $0.92 $1.12 n/a
FD MCap / Per Metal
as % Spot Price:		 2.78% 3.09% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults