Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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$299.12M which is a rise of roughly 21% over the last six months. As of 04/15/2024 they have ~C$80M debt and ~C$56.41M cash. They have 300M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/15/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$246.31M
$299.12M
04/15/2024
$52.81M
Total Assets:
$539.59M
$536.58M
04/15/2024
$-3.01M
Total Liabilities:
$217.44M
$216.22M
04/15/2024
$-1.21M
Current Assets:
$171.62M
$170.66M
04/15/2024
$-0.96M
Current Liabilities:
$130.90M
$130.17M
04/15/2024
$-0.73M
Total Debt:
$80.72M
$80.27M
04/15/2024
$-0.45M
Cash:
$56.72M
$56.41M
04/15/2024
$-0.32M
Enterprise Value:
$270.31M
$322.99M
03/27/1980
$52.68M
Cash Flow:
$135.64M
$211.32M
never
$75.68M
Cash Flow Multiple:
1.82
1.42
never
-0.40
Net Debt to Cash Flow Ratio:
0.18
0.11
never
-0.06
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) 17,205,666
04/15/2024
-568,414
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:
0.15Producer: Average
0.15Producer: 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%)
$983 (36%)
$352.00
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
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
04/15/2024 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
-3.97M
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
-3.17M
Maximum Profit (Gold):
$757.08M
$1,179.48M
n/a
$422.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$757.08M
$1,179.48M
n/a
$422.40M
Max Profit / Current MCap:
3.074
3.943
n/a
0.869
Max Profit Per Share (Gold):
$2.53
$3.94
n/a
$1.41
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.53
$3.94
n/a
$1.41
Total Free Profit Per Share:
$1.40
$2.56
n/a
$1.16
FD MCap / Gold Eq.:
$205.26
$249.27
n/a
$44.01
FD MCap / Silver Eq.:
$2.48
$3.11
n/a
$0.63
FD MCap / Per Metal as % Spot Price:
8.62%
9.12%
n/a
0.50%
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
-10.58M
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
-7.40M
Maximum Profit (Gold):
$1,766.52M
$2,752.12M
n/a
$985.60M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,766.52M
$2,752.12M
n/a
$985.60M
Max Profit / Current MCap:
7.172
9.201
n/a
2.029
Max Profit Per Share (Gold):
$5.89
$9.18
n/a
$3.29
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.89
$9.18
n/a
$3.29
Total Free Profit Per Share:
$4.76
$7.80
n/a
$3.04
FD MCap / Gold Eq.:
$87.97
$106.83
n/a
$18.86
FD MCap / Silver Eq.:
$1.06
$1.33
n/a
$0.27
FD MCap / Per Metal as % Spot Price:
3.69%
3.91%
n/a
0.21%
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
-13.22M
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
-8.46M
Maximum Profit (Gold):
$2,018.88M
$3,145.28M
n/a
$1,126.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,018.88M
$3,145.28M
n/a
$1,126.40M
Max Profit / Current MCap:
8.196
10.515
n/a
2.319
Max Profit Per Share (Gold):
$6.74
$10.49
n/a
$3.76
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.74
$10.49
n/a
$3.76
Total Free Profit Per Share:
$5.61
$9.11
n/a
$3.51
FD MCap / Gold Eq.:
$76.97
$93.48
n/a
$16.50
FD MCap / Silver Eq.:
$0.93
$1.17
n/a
$0.24
FD MCap / Per Metal as % Spot Price:
3.23%
3.42%
n/a
0.19%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/15/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7272
CAD 0.7232
10/22/2024
Spot Gold:
$2,380.90
$2,732.90
10/22/2024
$352.00
Spot Silver:
$28.80
$34.15
10/22/2024
$5.35
Gold:Silver Ratio:
82.67
80.03
10/22/2024
-2.64
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: