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
Calculated using the site's default values.  Re-calculate using:

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$407.8M which is a rise of roughly 66% over the last thirteen months. As of 04/15/2024 they have ~C$80M debt and ~C$56.45M 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
Item Value Value Updated
MCap (FD): $246.31M $407.80M 04/15/2024
Total Assets: $539.59M $536.97M 04/15/2024
Total Liabilities: $217.44M $216.38M 04/15/2024
Current Assets: $171.62M $170.79M 04/15/2024
Current Liabilities: $130.90M $130.26M 04/15/2024
Total Debt: $80.72M $80.33M 04/15/2024
Cash: $56.72M $56.45M 04/15/2024
Enterprise Value: $270.31M $431.68M 09/06/1983
Cash Flow: $135.64M $318.52M never
Cash Flow Multiple: 1.82 1.28 never
Net Debt to
Cash Flow Ratio:		 0.18 0.07 never
Finance within 1 year: 04/15/2024
Misc 04/15/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 299,737,402 299,737,402 04/15/2024
Shares (FD): 299,737,402 299,737,402 04/15/2024
Insider Ownership: n/a 40% 02/01/2025
Dividend (Annual): n/a 10% 02/01/2025
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/15/2024
Production (Gold Eq Oz.): (guess) 
215,000		 (guess) 
215,000		 04/15/2024
Production (Silver Eq Oz.): (guess) 
17,774,080		 (guess) 
21,423,759		 04/15/2024
Initial CapEx (Outstanding): n/a n/a 04/15/2024
Funding Option: n/a n/a 04/15/2024
Documentation: none PRODUCER 02/01/2025
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023
Cash Flow Multiplier: 8 8 04/19/2023

Resource Data

GOLD 04/15/2024
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 04/15/2024
Measured & Indicated: 4.00M 4.00M 04/15/2024
Inferred: 1.00M 1.00M 04/15/2024
Reserves & Resources: 5.00M 5.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.20M 1.20M 04/15/2024
Measured & Indicated: 2.80M 2.80M 04/15/2024
Inferred: 0.40M 0.40M 04/15/2024
Reserves & Resources: 3.20M 3.20M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
215,000oz.		 (guess) 
215,000oz.		 04/15/2024
Cash Cost: $1,200 $1,200 04/15/2024
Extra Operating Cost: $550 $550 04/15/2024
Total: $1,750 $1,750 04/15/2024
Margin (Free Cash Flow): $631 (26%) $1,482 (46%)
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 04/15/2024
Open Pit (Avg): n/a 0.50 g/t 03/24/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 02/01/2025
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 04/15/2024
Annual Production: 200,000oz. 200,000oz. 04/15/2024
Cash Cost: $1,250 $1,250 04/15/2024
Extra Operating Cost: $550 $550 04/15/2024
SILVER 04/15/2024
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 04/15/2024
Measured & Indicated: n/a n/a 04/15/2024
Inferred: n/a n/a 04/15/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/15/2024
Measured & Indicated: n/a n/a 04/15/2024
Inferred: n/a n/a 04/15/2024
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 04/15/2024
Extra Operating Cost: n/a n/a 04/15/2024
Total: n/a n/a 04/15/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/15/2024
Open Pit (Avg): n/a n/a 04/02/2023
Recovery Rate: n/a n/a 04/15/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/15/2024
Annual Production: n/a n/a 04/15/2024
Cash Cost: n/a n/a 04/15/2024
Extra Operating Cost: n/a n/a 04/15/2024

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
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): $757.08M $1,777.80M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $757.08M $1,777.80M n/a
Max Profit / Current MCap: 3.074 4.359 n/a
Max Profit Per Share (Gold): $2.53 $5.93 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.53 $5.93 n/a
Total Free Profit Per Share: $1.40 $4.05 n/a
FD MCap / Gold Eq.: $205.26 $339.83 n/a
FD MCap / Silver Eq.: $2.48 $3.41 n/a
FD MCap / Per Metal
as % Spot Price:		 8.62% 10.52% n/a
Measured &
Indicated		 04/15/2024
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.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.80M 2.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,766.52M $4,148.20M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,766.52M $4,148.20M n/a
Max Profit / Current MCap: 7.172 10.172 n/a
Max Profit Per Share (Gold): $5.89 $13.84 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.89 $13.84 n/a
Total Free Profit Per Share: $4.76 $11.96 n/a
FD MCap / Gold Eq.: $87.97 $145.64 n/a
FD MCap / Silver Eq.: $1.06 $1.46 n/a
FD MCap / Per Metal
as % Spot Price:		 3.69% 4.51% n/a

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

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.20M 3.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,018.88M $4,740.80M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,018.88M $4,740.80M n/a
Max Profit / Current MCap: 8.196 11.625 n/a
Max Profit Per Share (Gold): $6.74 $15.82 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.74 $15.82 n/a
Total Free Profit Per Share: $5.61 $13.94 n/a
FD MCap / Gold Eq.: $76.97 $127.44 n/a
FD MCap / Silver Eq.: $0.93 $1.28 n/a
FD MCap / Per Metal
as % Spot Price:		 3.23% 3.94% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults