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

Symbol Data

Symbol Currency
TSE:ARIS CAD
NYSE:ARMN 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 230koz. 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 ~$870.67M which is a rise of roughly 103% over the last ten months. As of 10/03/2023 they have ~$377M debt and ~$214M cash. They have 152M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 10/03/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $429.41M $870.67M 05/23/2024 $441.26M
Total Assets: $356.00M $356.00M 10/03/2023 $0.00M
Total Liabilities: $440.00M $440.00M 10/03/2023 $0.00M
Current Assets: $214.00M $214.00M 10/03/2023 $0.00M
Current Liabilities: $48.00M $48.00M 10/03/2023 $0.00M
Total Debt: $377.00M $377.00M 10/03/2023 $0.00M
Cash: $214.00M $214.00M 10/03/2023 $0.00M
Enterprise Value: $592.41M $1,033.67M 10/03/2002 $441.26M
Cash Flow: $97.64M $192.23M never $94.60M
Cash Flow Multiple: 4.40 4.53 never 0.13
Net Debt to
Cash Flow Ratio:		 1.67 0.85 never -0.82
Finance within 1 year: 10/03/2023 n/a
Misc 10/03/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 137,000,000 152,000,000 05/23/2024 15,000,000
Shares (FD): 195,000,000 210,000,000 05/23/2024 15,000,000
Insider Ownership: n/a 12% 05/31/2024 12%
Dividend (Annual): n/a 3% 05/31/2024 3%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 10/03/2023 n/a
Production (Gold Eq Oz.): (guess) 
230,000		 (guess) 
230,000		 10/03/2023 0
Production (Silver Eq Oz.): (guess) 
19,822,154		 (guess) 
19,674,937		 10/03/2023 -147,217
Initial CapEx (Outstanding): n/a n/a 10/03/2023 n/a
Funding Option: n/a n/a 10/03/2023 n/a
Documentation: none PRODUCER 05/31/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023 0
Cash Flow Multiplier: 10 10 04/13/2023 0.00

Resource Data

GOLD 10/03/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 10/03/2023 0.00M
Measured & Indicated: 18.00M 18.00M 10/03/2023 0.00M
Inferred: 8.00M 8.00M 10/03/2023 0.00M
Reserves & Resources: 26.00M 26.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.50M 4.50M 10/03/2023 0.00M
Measured & Indicated: 13.86M 13.86M 10/03/2023 0.00M
Inferred: 3.60M 3.60M 10/03/2023 0.00M
Reserves & Resources: 17.46M 17.46M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
230,000oz.		 (guess) 
230,000oz.		 10/03/2023 0oz.
Cash Cost: $950 $1,050 05/14/2024 $100.00
Extra Operating Cost: $450 $500 05/14/2024 $50.00
Total: $1,400 $1,550 05/14/2024 $150.00
Margin (Free Cash Flow): $425 (23%) $836 (35%) $411.30
G
R
A
D
E		 Underground (Avg): 5.00 g/t 8.00 g/t 03/22/2024 3.00 g/t
Open Pit (Avg): n/a 1.40 g/t 03/22/2024 1.40 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/31/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 15.00M 15.00M 10/03/2023 0.00M
Annual Production: 500,000oz. 500,000oz. 10/03/2023 0oz.
Cash Cost: $1,000 $1,100 05/14/2024 $100
Extra Operating Cost: $500 $550 05/14/2024 $50
SILVER 10/03/2023
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 10/03/2023 0.00M
Measured & Indicated: n/a n/a 10/03/2023 0.00M
Inferred: n/a n/a 10/03/2023 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 10/03/2023 0.00M
Measured & Indicated: n/a n/a 10/03/2023 0.00M
Inferred: n/a n/a 10/03/2023 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 10/03/2023 $0.00
Extra Operating Cost: n/a n/a 10/03/2023 $0.00
Total: n/a n/a 10/03/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 10/03/2023 n/a
Open Pit (Avg): n/a n/a 10/03/2023 n/a
Recovery Rate: n/a n/a 10/03/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/03/2023 0.00M
Annual Production: n/a n/a 10/03/2023 n/a
Cash Cost: n/a n/a 10/03/2023 n/a
Extra Operating Cost: n/a n/a 10/03/2023 n/a

Property

Last Analysis Data  (10/03/2023)
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  
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		 10/03/2023
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 -3.20M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.50M 4.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.88M
Maximum Profit (Gold): $1,910.25M $3,761.10M n/a $1,850.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,910.25M $3,761.10M n/a $1,850.85M
Max Profit / Current MCap: 4.449 4.320 n/a -0.129
Max Profit Per Share (Gold): $9.80 $17.91 n/a $8.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.80 $17.91 n/a $8.11
Total Free Profit Per Share: $6.80 $12.18 n/a $5.38
FD MCap / Gold Eq.: $95.42 $193.48 n/a $98.06
FD MCap / Silver Eq.: $1.11 $2.26 n/a $1.15
FD MCap / Per Metal
as % Spot Price:		 5.23% 8.11% n/a 2.88%
Measured &
Indicated		 10/03/2023
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.): 18.00M 18.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -11.52M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 13.86M 13.86M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -8.87M
Maximum Profit (Gold): $5,883.57M $11,584.19M n/a $5,700.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,883.57M $11,584.19M n/a $5,700.62M
Max Profit / Current MCap: 13.701 13.305 n/a -0.397
Max Profit Per Share (Gold): $30.17 $55.16 n/a $24.99
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $30.17 $55.16 n/a $24.99
Total Free Profit Per Share: $27.17 $49.43 n/a $22.26
FD MCap / Gold Eq.: $30.98 $62.82 n/a $31.84
FD MCap / Silver Eq.: $0.36 $0.73 n/a $0.37
FD MCap / Per Metal
as % Spot Price:		 1.70% 2.63% n/a 0.93%

Reserves &
Resources		 10/03/2023
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.): 26.00M 26.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -16.64M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 17.46M 17.46M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -11.18M
Maximum Profit (Gold): $7,411.77M $14,593.07M n/a $7,181.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,411.77M $14,593.07M n/a $7,181.30M
Max Profit / Current MCap: 17.260 16.761 n/a -0.499
Max Profit Per Share (Gold): $38.01 $69.49 n/a $31.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $38.01 $69.49 n/a $31.48
Total Free Profit Per Share: $35.01 $63.76 n/a $28.75
FD MCap / Gold Eq.: $24.59 $49.87 n/a $25.27
FD MCap / Silver Eq.: $0.29 $0.58 n/a $0.30
FD MCap / Per Metal
as % Spot Price:		 1.35% 2.09% n/a 0.74%

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.     ×