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$489.29M which is a rise of roughly 20% over the last two weeks. As of 05/01/2025 they have ~C$26M debt and ~C$94.51M 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 05/01/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $407.80M $489.29M 05/01/2025 $81.49M
Total Assets: $536.97M $531.24M 05/01/2025 $-5.73M
Total Liabilities: $216.38M $214.07M 05/01/2025 $-2.31M
Current Assets: $170.79M $168.97M 05/01/2025 $-1.82M
Current Liabilities: $130.26M $128.87M 05/01/2025 $-1.39M
Total Debt: $26.05M $25.77M 05/01/2025 $-0.28M
Cash: $95.53M $94.51M 05/01/2025 $-1.02M
Enterprise Value: $338.33M $420.55M 04/30/1983 $82.23M
Cash Flow: $248.28M $247.83M never $-0.45M
Cash Flow Multiple: 1.64 1.97 never 0.33
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 05/01/2025 n/a
Misc 05/01/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 299,737,402 299,737,402 05/01/2025 0
Shares (FD): 299,737,402 299,737,402 05/01/2025 0
Insider Ownership: n/a 40% 05/01/2025 40%
Dividend (Annual): n/a 10% 05/01/2025 10%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/01/2025 n/a
Production (Gold Eq Oz.): (guess) 
215,000		 (guess) 
215,000		 05/01/2025 0
Production (Silver Eq Oz.): (guess) 
21,426,271		 (guess) 
21,172,586		 05/01/2025 -253,685
Initial CapEx (Outstanding): n/a n/a 05/01/2025 n/a
Funding Option: n/a n/a 05/01/2025 n/a
Documentation: none PRODUCER 05/01/2025 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 05/01/2025
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 05/01/2025 0.00M
Measured & Indicated: 4.00M 4.00M 05/01/2025 0.00M
Inferred: 1.00M 1.00M 05/01/2025 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 05/01/2025 0.00M
Measured & Indicated: 2.80M 2.80M 05/01/2025 0.00M
Inferred: 0.40M 0.40M 05/01/2025 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.		 05/01/2025 0oz.
Cash Cost: $1,500 $1,500 05/01/2025 $0.00
Extra Operating Cost: $600 $600 05/01/2025 $0.00
Total: $2,100 $2,100 05/01/2025 $0.00
Margin (Free Cash Flow): $1,155 (35%) $1,153 (35%) $-2.10
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 05/01/2025 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% 05/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 05/01/2025 0.00M
Annual Production: 200,000oz. 200,000oz. 05/01/2025 0oz.
Cash Cost: $1,500 $1,500 05/01/2025 $0
Extra Operating Cost: $600 $600 05/01/2025 $0
SILVER 05/01/2025
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 05/01/2025 0.00M
Measured & Indicated: n/a n/a 05/01/2025 0.00M
Inferred: n/a n/a 05/01/2025 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 05/01/2025 0.00M
Measured & Indicated: n/a n/a 05/01/2025 0.00M
Inferred: n/a n/a 05/01/2025 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 05/01/2025 $0.00
Extra Operating Cost: n/a n/a 05/01/2025 $0.00
Total: n/a n/a 05/01/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/01/2025 n/a
Open Pit (Avg): n/a n/a 04/02/2023 n/a
Recovery Rate: n/a n/a 05/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/01/2025 0.00M
Annual Production: n/a n/a 05/01/2025 n/a
Cash Cost: n/a n/a 05/01/2025 n/a
Extra Operating Cost: n/a n/a 05/01/2025 n/a

Property

Last Analysis Data  (05/01/2025)
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		 05/01/2025
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 -1.77M
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 -1.42M
Maximum Profit (Gold): $1,385.76M $1,383.24M n/a $-2.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,385.76M $1,383.24M n/a $-2.52M
Max Profit / Current MCap: 3.398 2.827 n/a -0.571
Max Profit Per Share (Gold): $4.62 $4.61 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.62 $4.61 n/a $-0.01
Total Free Profit Per Share: $2.74 $2.33 n/a $-0.41
FD MCap / Gold Eq.: $339.83 $407.74 n/a $67.91
FD MCap / Silver Eq.: $3.41 $4.14 n/a $0.73
FD MCap / Per Metal
as % Spot Price:		 10.44% 12.54% n/a 2.09%
Measured &
Indicated		 05/01/2025
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 -4.72M
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 -3.30M
Maximum Profit (Gold): $3,233.44M $3,227.56M n/a $-5.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,233.44M $3,227.56M n/a $-5.88M
Max Profit / Current MCap: 7.929 6.596 n/a -1.333
Max Profit Per Share (Gold): $10.79 $10.77 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.79 $10.77 n/a $-0.02
Total Free Profit Per Share: $8.91 $8.49 n/a $-0.42
FD MCap / Gold Eq.: $145.64 $174.75 n/a $29.10
FD MCap / Silver Eq.: $1.46 $1.77 n/a $0.31
FD MCap / Per Metal
as % Spot Price:		 4.47% 5.37% n/a 0.90%

Reserves &
Resources		 05/01/2025
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 -5.90M
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 -3.78M
Maximum Profit (Gold): $3,695.36M $3,688.64M n/a $-6.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,695.36M $3,688.64M n/a $-6.72M
Max Profit / Current MCap: 9.062 7.539 n/a -1.523
Max Profit Per Share (Gold): $12.33 $12.31 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.33 $12.31 n/a $-0.02
Total Free Profit Per Share: $10.45 $10.03 n/a $-0.42
FD MCap / Gold Eq.: $127.44 $152.90 n/a $25.46
FD MCap / Silver Eq.: $1.28 $1.55 n/a $0.27
FD MCap / Per Metal
as % Spot Price:		 3.92% 4.70% n/a 0.79%

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.     ×