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

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 300koz. 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 ~$2092.22M which is a rise of roughly 123% over the last eleven months. As of 10/08/2024 they have ~$347M debt and ~$305M cash. They have 172M 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 10/08/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $939.86M $2,092.22M 10/08/2024
MCap (OS): $747.98M $1,680.14M 03/14/2025
Total Assets: $356.00M $356.00M 10/08/2024
Total Liabilities: $440.00M $440.00M 10/08/2024
Current Assets: $122.00M $305.00M 08/07/2025
Current Liabilities: $48.00M $48.00M 10/08/2024
Total Debt: $347.00M $347.00M 10/08/2024
Cash: $122.00M $305.00M 08/07/2025
Debt (Net): $225.00M $42.00M
Enterprise Value: $1,164.86M $2,134.22M 08/18/2037
Cash Flow: $205.39M $425.90M never
Cash Flow Multiple: 4.58 4.91 never
Net Debt to
Cash Flow Ratio:		 1.10 0.10 never
Finance within 1 year: 10/08/2024
Misc 10/08/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 170,311,042 171,850,397 03/14/2025
Shares (FD): 214,000,000 214,000,000 10/08/2024
Insider Ownership: n/a 12% 09/05/2025
Dividend (Annual): n/a n/a 09/05/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 10/08/2024
Production (Gold Eq Oz.): (guess) 
230,000		 (guess) 
300,000		 09/05/2025
Production (Silver Eq Oz.): (guess) 
19,384,247		 (guess) 
25,842,606		 09/05/2025
Development Phase: none Producer (Single Mine) 09/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023
Cash Flow Multiple: 10 12 03/12/2025

Resource Data

GOLD 10/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 10/08/2024
Measured & Indicated: 18.00M 18.00M 10/08/2024
Inferred: 8.00M 8.00M 10/08/2024
Reserves & Resources: 26.00M 26.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.50M 4.50M 10/08/2024
Measured & Indicated: 13.86M 13.86M 10/08/2024
Inferred: 3.60M 3.60M 10/08/2024
Reserves & Resources: 17.46M 17.46M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
230,000oz.		 (guess) 
300,000oz.		 09/05/2025
Cash Cost: $1,150 $1,500 08/07/2025
Extra Operating Cost: $600 $750 09/05/2025
Total: $1,750 $2,250 09/05/2025
Margin (Free Cash Flow): $893 (34%) $1,420 (39%)
MCap / Production (AuEq): $4,086.34 $6,974.08
EV / Production (AuEq): $5,064.60 $7,114.08
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 10/08/2024
Open Pit (Avg): n/a 1.40 g/t 03/22/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/05/2025
F
U
T
U
R
E		 Proven & Probable: 15.00M 15.00M 10/08/2024
Annual Production: 550,000oz. 550,000oz. 10/08/2024
Cash Cost: $1,250 $1,600 08/07/2025
Extra Operating Cost: $550 $750 09/05/2025
SILVER 10/08/2024
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 10/08/2024
Measured & Indicated: n/a n/a 10/08/2024
Inferred: n/a n/a 10/08/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/08/2024
Measured & Indicated: n/a n/a 10/08/2024
Inferred: n/a n/a 10/08/2024
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 10/08/2024
Extra Operating Cost: n/a n/a 10/08/2024
Total: n/a n/a 10/08/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $48.49 $80.96
EV / Production (AgEq): $60.09 $82.59
G
R
A
D
E		 Underground (Avg): n/a n/a 10/08/2024
Open Pit (Avg): n/a n/a 10/03/2023
Recovery Rate: n/a n/a 10/08/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/08/2024
Annual Production: n/a n/a 10/08/2024
Cash Cost: n/a n/a 10/08/2024
Extra Operating Cost: n/a n/a 10/08/2024

Property

Last Analysis Data  (10/08/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Juby
100 show
Size: 5,665 ha
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.

Size: 6,000 ha
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.

Size: 60,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Juby
100 show
Size: 5,665 ha
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.

Size: 6,000 ha
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.

Size: 60,000 ha

Profitability (by resource)

Proven &
Probable		 10/08/2024
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.: 4.50M 4.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,018.50M $6,388.43M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,018.50M $6,388.43M n/a
Max Profit / Current MCap: 4.276 3.053 n/a
Max Profit Per Share (Gold): $18.78 $29.85 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $18.78 $29.85 n/a
Total Free Profit Per Share: $12.81 $16.33 n/a
FD MCap / Gold Eq.: $208.86 $464.94 n/a
FD MCap / Silver Eq.: $2.48 $5.40 n/a
FD MCap / Per Metal
as % Spot Price:		 7.90% 12.67% n/a
EV / Gold Eq.: $258.86 $474.27 n/a
EV / Silver Eq.: $3.07 $5.51 n/a
EV / Per Metal
as % Spot Price:		 9.79% 12.92% n/a
Measured &
Indicated		 10/08/2024
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.): 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.: 13.86M 13.86M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $12,376.98M $19,676.35M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $12,376.98M $19,676.35M n/a
Max Profit / Current MCap: 13.169 9.405 n/a
Max Profit Per Share (Gold): $57.84 $91.95 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $57.84 $91.95 n/a
Total Free Profit Per Share: $51.87 $78.43 n/a
FD MCap / Gold Eq.: $67.81 $150.95 n/a
FD MCap / Silver Eq.: $0.80 $1.75 n/a
FD MCap / Per Metal
as % Spot Price:		 2.57% 4.11% n/a
EV / Gold Eq.: $84.04 $153.98 n/a
EV / Silver Eq.: $1.00 $1.79 n/a
EV / Per Metal
as % Spot Price:		 3.18% 4.20% n/a

Reserves &
Resources		 10/08/2024
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.): 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.: 17.46M 17.46M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $15,591.78M $24,787.09M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $15,591.78M $24,787.09M n/a
Max Profit / Current MCap: 16.590 11.847 n/a
Max Profit Per Share (Gold): $72.86 $115.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $72.86 $115.83 n/a
Total Free Profit Per Share: $66.89 $102.31 n/a
FD MCap / Gold Eq.: $53.83 $119.83 n/a
FD MCap / Silver Eq.: $0.64 $1.39 n/a
FD MCap / Per Metal
as % Spot Price:		 2.04% 3.27% n/a
EV / Gold Eq.: $66.72 $122.24 n/a
EV / Silver Eq.: $0.79 $1.42 n/a
EV / Per Metal
as % Spot Price:		 2.52% 3.33% 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.     ×