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 220koz. 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$150.81M which is a rise of roughly 2% over the last eleven months. As of 04/02/2023 they have ~C$50M debt and ~C$31.89M cash. They have 299M 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 04/02/2023
Last
Analysis
Data

Current Data
Item Value Value Updated
MCap (FD): $147.91M $150.81M 04/02/2023
Total Assets: $547.84M $550.36M 04/02/2023
Total Liabilities: $220.76M $221.78M 04/02/2023
Current Assets: $174.25M $175.05M 04/02/2023
Current Liabilities: $132.90M $133.51M 04/02/2023
Total Debt: $49.47M $49.70M 04/02/2023
Cash: $31.75M $31.89M 04/02/2023
Enterprise Value: $165.63M $168.61M 05/06/1975
Cash Flow: $89.98M $73.99M never
Cash Flow Multiple: 1.64 2.04 never
Net Debt to
Cash Flow Ratio:
0.20 0.24 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% 01/22/2024
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/02/2023
Production (Gold Eq Oz.): (guess) 
250,000
(guess) 
220,000
01/22/2024
Production (Silver Eq Oz.): (guess) 
20,535,415
(guess) 
19,554,168
01/22/2024
Initial CapEx (Outstanding): n/a n/a 04/02/2023
Funding Option: n/a n/a 04/02/2023
Documentation: none PRODUCER 01/22/2024
Future MCap Modifier: 0.15
Producer: Average
0.15
Producer: 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) 
220,000oz.
01/22/2024
Cash Cost: $1,100 $1,100 04/02/2023
Extra Operating Cost: $500 $600 01/22/2024
Average Grade: 1.00 g/t 1.00 g/t 04/02/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 01/22/2024
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 $550 01/22/2024
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 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
04/02/2023
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 $403.56M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $431.88M $403.56M n/a
Max Profit / Current MCap: 2.920 2.676 n/a
Max Profit Per Share (Gold): $1.44 $1.35 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.44 $1.35 n/a
Total Free Profit Per Share: $0.77 $0.67 n/a
FD MCap / Gold Eq.: $123.26 $125.67 n/a
FD MCap / Silver Eq.: $1.50 $1.41 n/a
FD MCap / Per Metal
as % Spot Price:
6.29% 6.17% 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 $1,049.26M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,122.89M $1,049.26M n/a
Max Profit / Current MCap: 7.592 6.958 n/a
Max Profit Per Share (Gold): $3.76 $3.51 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.76 $3.51 n/a
Total Free Profit Per Share: $3.09 $2.83 n/a
FD MCap / Gold Eq.: $47.41 $48.34 n/a
FD MCap / Silver Eq.: $0.58 $0.54 n/a
FD MCap / Per Metal
as % Spot Price:
2.42% 2.37% 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 $1,318.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,410.81M $1,318.30M n/a
Max Profit / Current MCap: 9.538 8.742 n/a
Max Profit Per Share (Gold): $4.72 $4.41 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.72 $4.41 n/a
Total Free Profit Per Share: $4.05 $3.73 n/a
FD MCap / Gold Eq.: $37.73 $38.47 n/a
FD MCap / Silver Eq.: $0.46 $0.43 n/a
FD MCap / Per Metal
as % Spot Price:
1.93% 1.89% n/a

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.     ×