Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 three producing mines in Colombia and Nicaragua, one mine in development in Colombia and two exploration properties. Currently they produce roughly 220koz. of gold per year. They have approximately 6Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~$1240M which is a rise of roughly 14% over the last one weeks. As of 05/06/2026 they have ~$35M debt and ~$216M cash. They have 296M 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 05/03/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,083.22M $1,240.00M 05/03/2026 $156.78M
MCap (OS): $1,082.42M $1,239.08M 05/03/2026 $156.66M
Total Assets: $751.00M $751.00M 05/03/2026 $0.00M
Total Liabilities: $237.00M $237.00M 05/03/2026 $0.00M
Current Assets: $120.00M $216.00M 05/06/2026 $96.00M
Current Liabilities: $120.00M $120.00M 05/03/2026 $0.00M
Total Debt: $15.00M $35.00M 05/06/2026 $20.00M
Cash: $108.00M $216.00M 05/06/2026 $108.00M
Debt (Net): $-93.00M $-181.00M $-88.00M
Enterprise Value: $990.22M $1,059.00M $68.78M
Cash Flow: $286.06M $335.20M never $49.14M
Cash Flow Multiple: 3.79 3.70 never -0.09
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 05/03/2026 n/a
Misc 05/03/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 295,780,517 295,780,517 05/03/2026 0
Shares (FD): 296,000,000 296,000,000 05/03/2026 0
Insider Ownership: 60% 60% 05/06/2026 n/a
Dividend (Annual): 1.48% 1.28% 05/06/2026 -0.2
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 05/03/2026 n/a
Production (Gold Eq Oz.): (guess) 
220,000		 (guess) 
220,000		 05/03/2026 0
Production (Silver Eq Oz.): (guess) 
13,438,608		 (guess) 
12,123,227		 05/03/2026 -1,315,382
Development Phase: Producer (Multiple Mines) Producer (Multiple Mines) 05/03/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 05/03/2026 0
Cash Flow Multiple: 12 12 05/03/2026 0.00

Resource Data

GOLD 05/03/2026
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 05/03/2026 0.00M
Measured & Indicated: 4.00M 4.00M 05/03/2026 0.00M
Inferred: 2.00M 2.00M 05/03/2026 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.20M 1.20M 05/03/2026 0.00M
Measured & Indicated: 2.80M 2.80M 05/03/2026 0.00M
Inferred: 0.80M 0.80M 05/03/2026 0.00M
Reserves & Resources: 3.60M 3.60M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
220,000oz.		 (guess) 
220,000oz.		 05/03/2026 0oz.
Cash Cost: $2,300 $2,200 05/06/2026 $-100.00
Extra Operating Cost: $1,000 $1,000 05/03/2026 $0.00
Total: $3,300 $3,200 05/06/2026 $-100.00
Margin (Free Cash Flow): $1,300 (28%) $1,524 (32%) $223.37
MCap / Production (AuEq): $4,923.72 $5,636.35 $712.62
EV / Production (AuEq): $4,500.99 $4,813.62 $312.62
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 05/03/2026 n/a
Open Pit (Avg): n/a 0.50 g/t 05/03/2026 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/06/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 05/03/2026 0.00M
Annual Production: 350,000oz. 350,000oz. 05/03/2026 0oz.
Cash Cost: $2,500 $2,400 05/06/2026 $-100
Extra Operating Cost: $1,000 $1,000 05/03/2026 $0
SILVER 05/03/2026
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 05/03/2026 0.00M
Measured & Indicated: n/a n/a 05/03/2026 0.00M
Inferred: n/a n/a 05/03/2026 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 05/03/2026 0.00M
Measured & Indicated: n/a n/a 05/03/2026 0.00M
Inferred: n/a n/a 05/03/2026 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 05/03/2026 $0.00
Extra Operating Cost: n/a n/a 05/03/2026 $0.00
Total: n/a n/a 05/03/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $80.60 $102.28 $21.68
EV / Production (AgEq): $73.68 $87.35 $13.67
G
R
A
D
E		 Underground (Avg): n/a n/a 05/03/2026 n/a
Open Pit (Avg): n/a n/a 05/03/2026 n/a
Recovery Rate: n/a n/a 05/03/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/03/2026 0.00M
Annual Production: n/a n/a 05/03/2026 n/a
Cash Cost: n/a n/a 05/03/2026 n/a
Extra Operating Cost: n/a n/a 05/03/2026 n/a

Property

Last Analysis Data  (05/03/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp La Pepa
100 show
Development

2.5M oz at .5 gpt Oxides.
Prod Nechi
100 show
80K year production
Dev Tolima
100 show
30M oz at .7 gpt AU.
Permit issues.
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
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp La Pepa
100 show
Development

2.5M oz at .5 gpt Oxides.
Prod Nechi
100 show
80K year production
Dev Tolima
100 show
30M oz at .7 gpt AU.
Permit issues.
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		 05/03/2026
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 -8.97M
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 -7.17M
Maximum Profit (Gold): $1,560.34M $1,828.38M n/a $268.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,560.34M $1,828.38M n/a $268.04M
Max Profit / Current MCap: 1.440 1.475 n/a 0.034
Max Profit Per Share (Gold): $5.27 $6.18 n/a $0.91
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.27 $6.18 n/a $0.91
Total Free Profit Per Share: $0.30 $0.45 n/a $0.15
FD MCap / Gold Eq.: $902.68 $1,033.33 n/a $130.65
FD MCap / Silver Eq.: $14.78 $18.75 n/a $3.97
FD MCap / Per Metal
as % Spot Price:		 19.62% 21.88% n/a 2.25%
EV / Gold Eq.: $825.18 $882.50 n/a $57.31
EV / Silver Eq.: $13.51 $16.01 n/a $2.51
EV / Per Metal
as % Spot Price:		 17.94% 18.68% n/a 0.74%
Measured &
Indicated		 05/03/2026
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 -23.92M
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 -16.74M
Maximum Profit (Gold): $3,640.78M $4,266.22M n/a $625.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,640.78M $4,266.22M n/a $625.44M
Max Profit / Current MCap: 3.361 3.441 n/a 0.079
Max Profit Per Share (Gold): $12.30 $14.41 n/a $2.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.30 $14.41 n/a $2.11
Total Free Profit Per Share: $7.33 $8.68 n/a $1.35
FD MCap / Gold Eq.: $386.86 $442.86 n/a $55.99
FD MCap / Silver Eq.: $6.33 $8.04 n/a $1.70
FD MCap / Per Metal
as % Spot Price:		 8.41% 9.38% n/a 0.97%
EV / Gold Eq.: $353.65 $378.21 n/a $24.56
EV / Silver Eq.: $5.79 $6.86 n/a $1.07
EV / Per Metal
as % Spot Price:		 7.69% 8.01% n/a 0.32%

Reserves &
Resources		 05/03/2026
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -35.87M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.60M 3.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -21.52M
Maximum Profit (Gold): $4,681.01M $5,485.14M n/a $804.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,681.01M $5,485.14M n/a $804.13M
Max Profit / Current MCap: 4.321 4.424 n/a 0.102
Max Profit Per Share (Gold): $15.81 $18.53 n/a $2.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.81 $18.53 n/a $2.72
Total Free Profit Per Share: $10.84 $12.80 n/a $1.96
FD MCap / Gold Eq.: $300.89 $344.44 n/a $43.55
FD MCap / Silver Eq.: $4.93 $6.25 n/a $1.32
FD MCap / Per Metal
as % Spot Price:		 6.54% 7.29% n/a 0.75%
EV / Gold Eq.: $275.06 $294.17 n/a $19.10
EV / Silver Eq.: $4.50 $5.34 n/a $0.84
EV / Per Metal
as % Spot Price:		 5.98% 6.23% n/a 0.25%

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.     ×