Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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:
0.2Producer: Growth Potential
0.2Producer: 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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Colombia , Colombia
Marmato
100% (guess)
n/a
Both
show
5 million resource.
Producing expanding to 175,000 oz in 2024
Production
Segovia , Colombia
Segovia
100%
n/a
n/a
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.
Development
Colombia , Colombia
Sorte Norte
50% (guess)
n/a
Underground
show
12 million oz (5 gpt) underground mine.
Can they permit it?
Exploration
Colombia , Colombia
Zancudo
30%
6,000
n/a
show
JV option with IAMGold, who is the operator.
Gran Colombia paid $10 million for the property in 2010.
Development
Guyana
Toroparu
100%
60,000
Open Pit
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Ontario , Canada
Juby
100% (guess)
5,665
n/a
n/a
Production
Colombia , Colombia
Marmato
100% (guess)
n/a
Both
show
5 million resource.
Producing expanding to 175,000 oz in 2024
Production
Segovia , Colombia
Segovia
100%
n/a
n/a
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.
Development
Colombia , Colombia
Soto Norte
50% (guess)
n/a
Underground
show
12 million oz (5 gpt) underground mine.
Can they permit it?
Exploration
Colombia , Colombia
Zancudo
30%
6,000
n/a
show
JV option with IAMGold, who is the operator.
Gran Colombia paid $10 million for the property in 2010.
Development
Guyana
Toroparu
100%
60,000
Open Pit
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)
Defaults
Defaults
10/02/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/03/2023
Spot Gold:
$1,659.90
$1,947.30
06/03/2023
Spot Silver:
$19.02
$23.59
06/03/2023
Gold:Silver Ratio:
87.27
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: