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

Mineros S.A.

www: mineros.com.co   email: Investor.relations@mineros.com.co
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:MSA CAD
OTCMKTS:MNSAF USD

Description

Mineros S.A. are a gold focused mid-tier producer with four producing mines in Argentina, Colombia and Nicaragua and two exploration properties. Currently they produce roughly 215koz. of gold per year. They have approximately 5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$278.13M which is a rise of roughly 13% over the last three months. As of 04/15/2024 they have ~C$81M debt and ~C$56.99M cash. They have 300M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 04/15/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $246.31M $278.13M 04/15/2024 $31.82M
Total Assets: $539.59M $542.14M 04/15/2024 $2.54M
Total Liabilities: $217.44M $218.46M 04/15/2024 $1.02M
Current Assets: $171.62M $172.43M 04/15/2024 $0.81M
Current Liabilities: $130.90M $131.52M 04/15/2024 $0.62M
Total Debt: $80.72M $81.10M 04/15/2024 $0.38M
Cash: $56.72M $56.99M 04/15/2024 $0.27M
Enterprise Value: $270.31M $302.24M 07/31/1979 $31.93M
Cash Flow: $135.64M $148.63M never $12.99M
Cash Flow Multiple: 1.82 1.87 never 0.06
Net Debt to
Cash Flow Ratio:
0.18 0.16 never -0.01
Finance within 1 year: 04/15/2024 n/a
Misc 04/15/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 299,737,402 299,737,402 04/15/2024 0
Shares (FD): 299,737,402 299,737,402 04/15/2024 0
Insider Ownership: n/a 40% 04/15/2024 40%
Dividend (Annual): n/a 10% 04/15/2024 10%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/15/2024 n/a
Production (Gold Eq Oz.): (guess) 
215,000
(guess) 
215,000
04/15/2024 0
Production (Silver Eq Oz.): (guess) 
17,774,080
(guess) 
17,002,899
04/15/2024 -771,181
Initial CapEx (Outstanding): n/a n/a 04/15/2024 n/a
Funding Option: n/a n/a 04/15/2024 n/a
Documentation: none PRODUCER 04/15/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
0.15
Producer: Average
04/24/2023 0
Cash Flow Multiplier: 8 8 04/19/2023 0.00

Resource Data

GOLD 04/15/2024
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.50M 1.50M 04/15/2024 0.00M
Measured & Indicated: 4.00M 4.00M 04/15/2024 0.00M
Inferred: 1.00M 1.00M 04/15/2024 0.00M
Reserves & Resources: 5.00M 5.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.20M 1.20M 04/15/2024 0.00M
Measured & Indicated: 2.80M 2.80M 04/15/2024 0.00M
Inferred: 0.40M 0.40M 04/15/2024 0.00M
Reserves & Resources: 3.20M 3.20M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
215,000oz.
(guess) 
215,000oz.
04/15/2024 0oz.
Cash Cost: $1,200 $1,200 04/15/2024 $0.00
Extra Operating Cost: $550 $550 04/15/2024 $0.00
Total: $1,750 $1,750 04/15/2024 $0.00
Margin (Free Cash Flow): $631 (26%) $691 (28%) $60.40
G
R
A
D
E
Underground (Avg): 3.00 g/t 3.00 g/t 04/15/2024 n/a
Open Pit (Avg): n/a 0.50 g/t 03/24/2024 0.50 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/15/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 4.00M 4.00M 04/15/2024 0.00M
Annual Production: 200,000oz. 200,000oz. 04/15/2024 0oz.
Cash Cost: $1,250 $1,250 04/15/2024 $0
Extra Operating Cost: $550 $550 04/15/2024 $0
SILVER 04/15/2024
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 04/15/2024 0.00M
Measured & Indicated: n/a n/a 04/15/2024 0.00M
Inferred: n/a n/a 04/15/2024 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 04/15/2024 0.00M
Measured & Indicated: n/a n/a 04/15/2024 0.00M
Inferred: n/a n/a 04/15/2024 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 04/15/2024 $0.00
Extra Operating Cost: n/a n/a 04/15/2024 $0.00
Total: n/a n/a 04/15/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 04/15/2024 n/a
Open Pit (Avg): n/a n/a 04/02/2023 n/a
Recovery Rate: n/a n/a 04/15/2024 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/15/2024 0.00M
Annual Production: n/a n/a 04/15/2024 n/a
Cash Cost: n/a n/a 04/15/2024 n/a
Extra Operating Cost: n/a n/a 04/15/2024 n/a

Property

Last Analysis Data  (04/15/2024)
Stage Name Owned Au Ag Cu Notes
Prod Gualcamayo 100% show
60K production
Exp La Pepa 100% show
Development
Prod Nechi 100% show
80K year production
Prod Panama 100% show
Production
Prod Pioneer 100% show
Producer
Exp Porvenir 100% show
700,000 oz AU
Production in 2027
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Gualcamayo 100% show
60K production
Exp La Pepa 100% show
Development
Prod Nechi 100% show
80K year production
Prod Panama 100% show
Production
Prod Pioneer 100% show
Producer
Exp Porvenir 100% show
700,000 oz AU
Production in 2027

Profitability (by resource)

Proven &
Probable
04/15/2024
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -5.38M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.20M 1.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.30M
Maximum Profit (Gold): $757.08M $829.56M n/a $72.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $757.08M $829.56M n/a $72.48M
Max Profit / Current MCap: 3.074 2.983 n/a -0.091
Max Profit Per Share (Gold): $2.53 $2.77 n/a $0.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.53 $2.77 n/a $0.24
Total Free Profit Per Share: $1.40 $1.50 n/a $0.10
FD MCap / Gold Eq.: $205.26 $231.78 n/a $26.52
FD MCap / Silver Eq.: $2.48 $2.93 n/a $0.45
FD MCap / Per Metal
as % Spot Price:
8.62% 9.49% n/a 0.87%
Measured &
Indicated
04/15/2024
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -14.35M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.80M 2.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -10.04M
Maximum Profit (Gold): $1,766.52M $1,935.64M n/a $169.12M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,766.52M $1,935.64M n/a $169.12M
Max Profit / Current MCap: 7.172 6.959 n/a -0.212
Max Profit Per Share (Gold): $5.89 $6.46 n/a $0.56
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.89 $6.46 n/a $0.56
Total Free Profit Per Share: $4.76 $5.19 n/a $0.42
FD MCap / Gold Eq.: $87.97 $99.33 n/a $11.36
FD MCap / Silver Eq.: $1.06 $1.26 n/a $0.19
FD MCap / Per Metal
as % Spot Price:
3.69% 4.07% n/a 0.37%

Reserves &
Resources
04/15/2024
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -17.93M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.20M 3.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -11.48M
Maximum Profit (Gold): $2,018.88M $2,212.16M n/a $193.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,018.88M $2,212.16M n/a $193.28M
Max Profit / Current MCap: 8.196 7.954 n/a -0.243
Max Profit Per Share (Gold): $6.74 $7.38 n/a $0.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.74 $7.38 n/a $0.64
Total Free Profit Per Share: $5.61 $6.11 n/a $0.50
FD MCap / Gold Eq.: $76.97 $86.92 n/a $9.94
FD MCap / Silver Eq.: $0.93 $1.10 n/a $0.17
FD MCap / Per Metal
as % Spot Price:
3.23% 3.56% n/a 0.33%

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.     ×