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$274.09M which is a rise of roughly 11% over the last six months. As of 04/15/2024 they have ~C$81M debt and ~C$57.06M 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 $274.09M 04/15/2024 $27.78M
Total Assets: $539.59M $542.81M 04/15/2024 $3.22M
Total Liabilities: $217.44M $218.73M 04/15/2024 $1.30M
Current Assets: $171.62M $172.65M 04/15/2024 $1.02M
Current Liabilities: $130.90M $131.68M 04/15/2024 $0.78M
Total Debt: $80.72M $81.20M 04/15/2024 $0.48M
Cash: $56.72M $57.06M 04/15/2024 $0.34M
Enterprise Value: $270.31M $298.23M 06/14/1979 $27.93M
Cash Flow: $135.64M $184.96M never $49.32M
Cash Flow Multiple: 1.82 1.48 never -0.33
Net Debt to
Cash Flow Ratio:		 0.18 0.13 never -0.05
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) 
18,436,744		 04/15/2024 662,665
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%) $860 (33%) $229.40
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 4.62M
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 3.70M
Maximum Profit (Gold): $757.08M $1,032.36M n/a $275.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $757.08M $1,032.36M n/a $275.28M
Max Profit / Current MCap: 3.074 3.766 n/a 0.693
Max Profit Per Share (Gold): $2.53 $3.44 n/a $0.92
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.53 $3.44 n/a $0.92
Total Free Profit Per Share: $1.40 $2.19 n/a $0.80
FD MCap / Gold Eq.: $205.26 $228.41 n/a $23.15
FD MCap / Silver Eq.: $2.48 $2.66 n/a $0.18
FD MCap / Per Metal
as % Spot Price:		 8.62% 8.75% n/a 0.13%
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 12.33M
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 8.63M
Maximum Profit (Gold): $1,766.52M $2,408.84M n/a $642.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,766.52M $2,408.84M n/a $642.32M
Max Profit / Current MCap: 7.172 8.788 n/a 1.616
Max Profit Per Share (Gold): $5.89 $8.04 n/a $2.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.89 $8.04 n/a $2.14
Total Free Profit Per Share: $4.76 $6.79 n/a $2.02
FD MCap / Gold Eq.: $87.97 $97.89 n/a $9.92
FD MCap / Silver Eq.: $1.06 $1.14 n/a $0.08
FD MCap / Per Metal
as % Spot Price:		 3.69% 3.75% n/a 0.06%

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 15.41M
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 9.86M
Maximum Profit (Gold): $2,018.88M $2,752.96M n/a $734.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,018.88M $2,752.96M n/a $734.08M
Max Profit / Current MCap: 8.196 10.044 n/a 1.847
Max Profit Per Share (Gold): $6.74 $9.18 n/a $2.45
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.74 $9.18 n/a $2.45
Total Free Profit Per Share: $5.61 $7.93 n/a $2.33
FD MCap / Gold Eq.: $76.97 $85.65 n/a $8.68
FD MCap / Silver Eq.: $0.93 $1.00 n/a $0.07
FD MCap / Per Metal
as % Spot Price:		 3.23% 3.28% n/a 0.05%

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.     ×