Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Aris Mining Corp

www: www.aris-mining.com   email: info@aris-mining.com
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:ARIS CAD
OTCMKTS:TPRFF USD

Description

Aris Mining Corp are a gold focused mid-tier producer with two producing mines in Colombia, two mines in development in Colombia and Guyana and two exploration properties. Currently they produce roughly 250koz. of gold per year. They have approximately 26Moz. of gold in the reserves and resources category of which 18Moz. are in the measured and indicated category. They have a market capitalisation of ~$506.76M which is a fall of roughly 9% over the last eight months. As of 05/10/2023 they have ~$377M debt and ~$229M cash. They have 136M 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 10/02/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $554.12M $506.76M 10/02/2022
Total Assets: $356.00M $356.00M 10/02/2022
Total Liabilities: $440.00M $440.00M 10/02/2022
Current Assets: $100.00M $100.00M 10/02/2022
Current Liabilities: $48.00M $48.00M 10/02/2022
Total Debt: $300.00M $377.00M 05/10/2023
Cash: $352.00M $229.00M 05/10/2023
Enterprise Value: $502.12M $654.76M 10/01/1990
Cash Flow: $52.48M $149.33M never
Cash Flow Multiple: 10.56 3.39 never
Net Debt to
Cash Flow Ratio:		 n/a 0.99 never
Finance within 1 year: 10/02/2022
Misc 10/02/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 136,000,000 136,000,000 10/02/2022
Shares (FD): 205,000,000 205,000,000 10/02/2022
Insider Ownership: n/a 12% 05/11/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 10/02/2022
Production (Gold Eq Oz.): (guess) 
250,000		 (guess) 
250,000		 10/02/2022
Production (Silver Eq Oz.): (guess) 
21,817,823		 (guess) 
20,636,922		 10/02/2022
Initial CapEx (Outstanding): n/a n/a 10/02/2022
Funding Option: n/a n/a 10/02/2022
Documentation: none PRODUCER 05/11/2023
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 5 10 04/13/2023

Resource Data

GOLD 10/02/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 35.00M 5.00M 11/27/2022
Measured & Indicated: 18.00M 18.00M 10/02/2022
Inferred: 8.00M 8.00M 10/02/2022
Reserves & Resources: 26.00M 26.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 31.50M 4.50M 11/27/2022
Measured & Indicated: 19.26M 13.86M 10/02/2022
Inferred: 3.60M 3.60M 10/02/2022
Reserves & Resources: 22.86M 17.46M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
250,000oz.		 (guess) 
250,000oz.		 10/02/2022
Cash Cost: $950 $900 01/23/2023
Extra Operating Cost: $500 $450 01/23/2023
Average Grade: 15.00 g/t 15.00 g/t 10/02/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/11/2023
F
U
T
U
R
E		 Proven & Probable: 18.00M 15.00M 11/27/2022
Annual Production: 700,000oz. 550,000oz. 11/28/2022
Cash Cost: $950 $950 10/02/2022
Extra Operating Cost: $500 $500 10/02/2022
SILVER 10/02/2022
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 10/02/2022
Measured & Indicated: n/a n/a 10/02/2022
Inferred: n/a n/a 10/02/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/02/2022
Measured & Indicated: n/a n/a 10/02/2022
Inferred: n/a n/a 10/02/2022
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 10/02/2022
Extra Operating Cost: n/a n/a 10/02/2022
Average Grade: n/a n/a 10/02/2022
Recovery Rate: n/a n/a 10/02/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/02/2022
Annual Production: n/a n/a 10/02/2022
Cash Cost: n/a n/a 10/02/2022
Extra Operating Cost: n/a n/a 10/02/2022

Property

Last Analysis Data  (10/02/2022)
Stage Name Owned Au Ag Cu Notes
Prod Marmato 100% show
5 million resource.

Producing expanding to 175,000 oz in 2024
Prod Segovia 100% show
High grade of about 1.3 million oz (12 gpt). They want to expand production from 100,000 oz to 200,000 oz in the next couple of years. I don't know if they have enough resources.
Dev Sorte Norte 50% show
12 million oz (5 gpt) underground mine.

Can they permit it?
Exp Zancudo 30% show
JV option with IAMGold, who is the operator.

Gran Colombia paid $10 million for the property in 2010.
Dev Toroparu 100% show
pre-feasibility study was out in 2013. After they complete permitting they can do financing. 10 million oz open pit deposit.
Total Land Package Size (ha): 66,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Juby 100% n/a
Prod Marmato 100% show
5 million resource.

Producing expanding to 175,000 oz in 2024
Prod Segovia 100% show
High grade of about 1.3 million oz (12 gpt). They want to expand production from 100,000 oz to 200,000 oz in the next couple of years. I don't know if they have enough resources.
Dev Soto Norte 50% show
12 million oz (5 gpt) underground mine.

Can they permit it?
Exp Zancudo 30% show
JV option with IAMGold, who is the operator.

Gran Colombia paid $10 million for the property in 2010.
Dev Toroparu 100% show
pre-feasibility study was out in 2013. After they complete permitting they can do financing. 10 million oz open pit deposit.
Total Land Package Size (ha): 71,665  

Profitability (by resource)

Proven &
Probable		 10/02/2022
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.): 35.00M 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.: 31.50M 4.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $6,611.85M $2,687.85M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,611.85M $2,687.85M n/a
Max Profit / Current MCap: 11.932 5.304 n/a
Max Profit Per Share (Gold): $32.25 $13.11 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $32.25 $13.11 n/a
Total Free Profit Per Share: $28.54 $9.79 n/a
FD MCap / Gold Eq.: $17.59 $112.61 n/a
FD MCap / Silver Eq.: $0.20 $1.36 n/a
FD MCap / Per Metal
as % Spot Price:		 1.06% 5.78% n/a
Measured &
Indicated		 10/02/2022
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.): 18.00M 18.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 19.26M 13.86M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,042.67M $8,278.58M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,042.67M $8,278.58M n/a
Max Profit / Current MCap: 7.296 16.336 n/a
Max Profit Per Share (Gold): $19.72 $40.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $19.72 $40.38 n/a
Total Free Profit Per Share: $16.01 $37.06 n/a
FD MCap / Gold Eq.: $28.77 $36.56 n/a
FD MCap / Silver Eq.: $0.33 $0.44 n/a
FD MCap / Per Metal
as % Spot Price:		 1.73% 1.88% n/a

Reserves &
Resources		 10/02/2022
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.): 26.00M 26.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 22.86M 17.46M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,798.31M $10,428.86M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,798.31M $10,428.86M n/a
Max Profit / Current MCap: 8.659 20.580 n/a
Max Profit Per Share (Gold): $23.41 $50.87 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $23.41 $50.87 n/a
Total Free Profit Per Share: $19.70 $47.55 n/a
FD MCap / Gold Eq.: $24.24 $29.02 n/a
FD MCap / Silver Eq.: $0.28 $0.35 n/a
FD MCap / Per Metal
as % Spot Price:		 1.46% 1.49% 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.     ×