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

Intl. Tower Hill Mines Ltd

www: www.ithmines.com   email: rsolie@ithmines.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:THM USD
TSE:ITH CAD

Description

Intl. Tower Hill Mines Ltd are a gold focused junior, late stage developer with one mine in development in USA. They have approximately 13.5Moz. of gold in the reserves and resources category of which 13Moz. are in the measured and indicated category. They have a market capitalisation of ~$339.71M which is a rise of roughly 24% over the last three weeks. As of 08/12/2025 they have no debt and ~$3M cash. They have 208M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 08/12/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $274.30M $339.71M 08/12/2025 $65.41M
MCap (OS): $270.40M $334.88M 08/12/2025 $64.48M
Total Assets: $60.00M $60.00M 08/12/2025 $0.00M
Total Liabilities: $0.40M $0.40M 08/12/2025 $0.00M
Current Assets: $3.00M $3.00M 08/12/2025 $0.00M
Current Liabilities: $0.40M $0.40M 08/12/2025 $0.00M
Total Debt: $0.00M $0.00M 08/12/2025 $0.00M
Cash: $3.00M $3.00M 08/12/2025 $0.00M
Debt (Net): $-3.00M $-3.00M $0.00M
Enterprise Value: $271.30M $336.71M 09/01/1980 $65.41M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 08/12/2025 n/a
Misc 08/12/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 208,000,000 208,000,000 08/12/2025 0
Shares (FD): 211,000,000 211,000,000 08/12/2025 0
Insider Ownership: n/a 50% 08/12/2025 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2032 08/12/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/12/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/12/2025 0
Development Phase: none PFS Released 08/12/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 5
Developer: Early Development
 04/24/2023 0
Cash Flow Multiple: 3 2.5 08/12/2025 -0.50

Resource Data

GOLD 08/12/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 9.00M 9.00M 08/12/2025 0.00M
Measured & Indicated: 13.00M 13.00M 08/12/2025 0.00M
Inferred: 0.50M 0.50M 08/12/2025 0.00M
Reserves & Resources: 13.50M 13.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 7.20M 7.20M 08/12/2025 0.00M
Measured & Indicated: 9.76M 9.76M 08/12/2025 0.00M
Inferred: 0.20M 0.20M 08/12/2025 0.00M
Reserves & Resources: 9.96M 9.96M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/12/2025 $150.00
Extra Operating Cost: n/a n/a 08/12/2025 $50.00
Total: $2,000 $2,200 08/12/2025 $200.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/12/2025 n/a
Open Pit (Avg): n/a 0.60 g/t 08/04/2023 0.60 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 08/12/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 08/12/2025 0.00M
Annual Production: 350,000oz. 350,000oz. 08/12/2025 0oz.
Cash Cost: $1,250 $1,400 08/12/2025 $150
Extra Operating Cost: $750 $800 08/12/2025 $50
SILVER 08/12/2025
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 08/12/2025 0.00M
Measured & Indicated: n/a n/a 08/12/2025 0.00M
Inferred: n/a n/a 08/12/2025 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 08/12/2025 0.00M
Measured & Indicated: n/a n/a 08/12/2025 0.00M
Inferred: n/a n/a 08/12/2025 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 08/12/2025 $0.00
Extra Operating Cost: n/a n/a 08/12/2025 $0.00
Total: n/a n/a 08/12/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/12/2025 n/a
Open Pit (Avg): n/a n/a 08/04/2023 n/a
Recovery Rate: n/a n/a 08/12/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/12/2025 0.00M
Annual Production: n/a n/a 08/12/2025 n/a
Cash Cost: n/a n/a 08/12/2025 n/a
Extra Operating Cost: n/a n/a 08/12/2025 n/a

Property

Last Analysis Data  (08/12/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Livengood
100 show
Production forecasted at 350,000 oz for 23 years.

Size: 12,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Livengood
100 1500.00 10.00 2500.00 show
Production forecasted at 350,000 oz for 23 years.

Size: 12,500 ha

Profitability (by resource)

Proven &
Probable		 08/12/2025
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.): 9.00M 9.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -16.93M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.20M 7.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -13.55M
Maximum Profit (Gold): $9,702.79M $9,570.60M n/a $-132.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9,702.79M $9,570.60M n/a $-132.19M
Max Profit / Current MCap: 35.373 28.173 n/a -7.200
Max Profit Per Share (Gold): $45.98 $45.36 n/a $-0.63
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $45.98 $45.36 n/a $-0.63
Total Free Profit Per Share: $44.68 $43.75 n/a $-0.94
FD MCap / Gold Eq.: $38.10 $47.18 n/a $9.08
FD MCap / Silver Eq.: $0.43 $0.54 n/a $0.11
FD MCap / Per Metal
as % Spot Price:		 1.14% 1.34% n/a 0.20%
EV / Gold Eq.: $37.68 $46.77 n/a $9.08
EV / Silver Eq.: $0.43 $0.54 n/a $0.11
EV / Per Metal
as % Spot Price:		 1.13% 1.33% n/a 0.20%
Measured &
Indicated		 08/12/2025
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.): 13.00M 13.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -24.46M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.76M 9.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -18.36M
Maximum Profit (Gold): $13,152.67M $12,973.48M n/a $-179.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,152.67M $12,973.48M n/a $-179.19M
Max Profit / Current MCap: 47.950 38.190 n/a -9.760
Max Profit Per Share (Gold): $62.33 $61.49 n/a $-0.85
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $62.33 $61.49 n/a $-0.85
Total Free Profit Per Share: $61.03 $59.88 n/a $-1.16
FD MCap / Gold Eq.: $28.10 $34.81 n/a $6.70
FD MCap / Silver Eq.: $0.32 $0.40 n/a $0.08
FD MCap / Per Metal
as % Spot Price:		 0.84% 0.99% n/a 0.15%
EV / Gold Eq.: $27.80 $34.50 n/a $6.70
EV / Silver Eq.: $0.31 $0.40 n/a $0.08
EV / Per Metal
as % Spot Price:		 0.83% 0.98% n/a 0.15%

Reserves &
Resources		 08/12/2025
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.): 13.50M 13.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -25.40M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.96M 9.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -18.74M
Maximum Profit (Gold): $13,422.20M $13,239.33M n/a $-182.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,422.20M $13,239.33M n/a $-182.87M
Max Profit / Current MCap: 48.933 38.972 n/a -9.960
Max Profit Per Share (Gold): $63.61 $62.75 n/a $-0.87
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $63.61 $62.75 n/a $-0.87
Total Free Profit Per Share: $62.31 $61.14 n/a $-1.18
FD MCap / Gold Eq.: $27.54 $34.11 n/a $6.57
FD MCap / Silver Eq.: $0.31 $0.39 n/a $0.08
FD MCap / Per Metal
as % Spot Price:		 0.82% 0.97% n/a 0.14%
EV / Gold Eq.: $27.24 $33.81 n/a $6.57
EV / Silver Eq.: $0.31 $0.39 n/a $0.08
EV / Per Metal
as % Spot Price:		 0.81% 0.96% n/a 0.14%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults