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
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 250koz. of gold per year. They have approximately 6.5Moz. of gold in the reserves and resources category of which 4.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$130.56M which is a fall of roughly 12% over the last six months. As of 04/02/2023 they have ~C$50M debt and ~C$31.82M cash. They have 299M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/02/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$147.91M
$130.56M
04/02/2023
Total Assets:
$547.84M
$549.16M
04/02/2023
Total Liabilities:
$220.76M
$221.29M
04/02/2023
Current Assets:
$174.25M
$174.66M
04/02/2023
Current Liabilities:
$132.90M
$133.22M
04/02/2023
Total Debt:
$49.47M
$49.59M
04/02/2023
Cash:
$31.75M
$31.82M
04/02/2023
Enterprise Value:
$165.63M
$148.32M
09/13/1974
Cash Flow:
$89.98M
$69.95M
never
Cash Flow Multiple:
1.64
1.87
never
Net Debt to Cash Flow Ratio:
0.20
0.25
never
Finance within 1 year:
04/02/2023
Misc
04/02/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
299,000,000
299,000,000
04/02/2023
Shares (FD):
299,000,000
299,000,000
04/02/2023
Insider Ownership:
n/a
40%
04/19/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
04/02/2023
Production (Gold Eq Oz.):
(guess) 250,000
(guess) 250,000
04/02/2023
Production (Silver Eq Oz.) :
(guess) 20,535,415
(guess) 20,840,355
04/02/2023
Initial CapEx (Outstanding):
n/a
n/a
04/02/2023
Funding Option:
n/a
n/a
04/02/2023
Documentation:
none
PRODUCER
04/19/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
Cash Flow Multiplier:
5
8
04/19/2023
Resource Data
GOLD
04/02/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
1.50M
1.50M
04/02/2023
Measured & Indicated:
4.50M
4.50M
04/02/2023
Inferred:
2.00M
2.00M
04/02/2023
Reserves & Resources:
6.50M
6.50M
never
P L A U S I B L E
Proven & Probable:
1.20M
1.20M
04/02/2023
Measured & Indicated:
3.12M
3.12M
04/02/2023
Inferred:
0.80M
0.80M
04/02/2023
Reserves & Resources:
3.92M
3.92M
never
C U R R E N T
Annual Production:
(guess) 250,000oz.
(guess) 250,000oz.
04/02/2023
Cash Cost:
$1,100
$1,100
04/02/2023
Extra Operating Cost:
$500
$500
04/02/2023
Average Grade:
1.00 g/t
1.00 g/t
04/02/2023
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/19/2023
F U T U R E
Proven & Probable:
5.00M
5.00M
04/02/2023
Annual Production:
250,000oz.
250,000oz.
04/02/2023
Cash Cost:
$1,100
$1,200
04/19/2023
Extra Operating Cost:
$500
$500
04/02/2023
SILVER
04/02/2023 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
04/02/2023
Measured & Indicated:
n/a
n/a
04/02/2023
Inferred:
n/a
n/a
04/02/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/02/2023
Measured & Indicated:
n/a
n/a
04/02/2023
Inferred:
n/a
n/a
04/02/2023
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
04/02/2023
Extra Operating Cost:
n/a
n/a
04/02/2023
Average Grade:
n/a
n/a
04/02/2023
Recovery Rate:
n/a
n/a
04/02/2023
F U T U R E
Proven & Probable:
n/a
n/a
04/02/2023
Annual Production:
n/a
n/a
04/02/2023
Cash Cost:
n/a
n/a
04/02/2023
Extra Operating Cost:
n/a
n/a
04/02/2023
Property
Last Analysis Data (04/02/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Argentina , Argentina
Gualcamayo
100% (guess)
Open Pit
show
60K production
Exploration
Chile , Chile
La Pepa
100% (guess)
n/a
show
Development
Production
Colombia , Colombia
Nechi
100% (guess)
Open Pit
show
80K year production
Production
Nicaragua , Nicaragua
Panama
100% (guess)
Open Pit
show
Production
Production
Nicaragua , Nicaragua
Pioneer
100% (guess)
Open Pit
show
Producer
Exploration
Nicaragua , Nicaragua
Porvenir
100% (guess)
n/a
show
700,000 oz AU
Production in 2027
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Argentina , Argentina
Gualcamayo
100% (guess)
Open Pit
show
60K production
Exploration
Chile , Chile
La Pepa
100% (guess)
n/a
show
Development
Production
Colombia , Colombia
Nechi
100% (guess)
Open Pit
show
80K year production
Production
Nicaragua , Nicaragua
Panama
100% (guess)
Open Pit
show
Production
Production
Nicaragua , Nicaragua
Pioneer
100% (guess)
Open Pit
show
Producer
Exploration
Nicaragua , Nicaragua
Porvenir
100% (guess)
n/a
show
700,000 oz AU
Production in 2027
Profitability (by resource)
Proven & Probable
04/02/2023 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.):
1.50M
1.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.20M
1.20M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$431.88M
$335.76M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$431.88M
$335.76M
n/a
Max Profit / Current MCap:
2.920
2.572
n/a
Max Profit Per Share (Gold):
$1.44
$1.12
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.44
$1.12
n/a
Total Free Profit Per Share:
$0.77
$0.53
n/a
FD MCap / Gold Eq.:
$123.26
$108.80
n/a
FD MCap / Silver Eq.:
$1.50
$1.31
n/a
FD MCap / Per Metal as % Spot Price:
6.29%
5.79%
n/a
Measured & Indicated
04/02/2023 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.):
4.50M
4.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.12M
3.12M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,122.89M
$872.98M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,122.89M
$872.98M
n/a
Max Profit / Current MCap:
7.592
6.686
n/a
Max Profit Per Share (Gold):
$3.76
$2.92
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.76
$2.92
n/a
Total Free Profit Per Share:
$3.09
$2.33
n/a
FD MCap / Gold Eq.:
$47.41
$41.85
n/a
FD MCap / Silver Eq.:
$0.58
$0.50
n/a
FD MCap / Per Metal as % Spot Price:
2.42%
2.23%
n/a
Reserves & Resources
04/02/2023 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.):
6.50M
6.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.92M
3.92M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,410.81M
$1,096.82M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,410.81M
$1,096.82M
n/a
Max Profit / Current MCap:
9.538
8.401
n/a
Max Profit Per Share (Gold):
$4.72
$3.67
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.72
$3.67
n/a
Total Free Profit Per Share:
$4.05
$3.08
n/a
FD MCap / Gold Eq.:
$37.73
$33.31
n/a
FD MCap / Silver Eq.:
$0.46
$0.40
n/a
FD MCap / Per Metal as % Spot Price:
1.93%
1.77%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/02/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7383
CAD 0.7401
09/27/2023
Spot Gold:
$1,959.90
$1,879.80
09/27/2023
Spot Silver:
$23.86
$22.55
09/27/2023
Gold:Silver Ratio:
82.14
83.36
09/27/2023
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: