Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CNSX:MIRL
CAD
OTCMKTS:MRLLF
USD
Description
Minera IRL Ltd are a gold focused junior, small producer with one producing mine in Peru and one mine in development in Peru. Currently they produce roughly 25koz. of gold per year. They have approximately 2.4Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1.8M which is a fall of roughly 72% over the last twelve months. As of 05/06/2023 they have ~C$60M debt and ~C$1.46M cash. They have 231M shares outstanding and trade on the Canadian Securities Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/06/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$6.42M
$1.80M
05/06/2023
$-4.61M
Total Assets:
$137.00M
$134.81M
05/06/2023
$-2.18M
Total Liabilities:
$86.86M
$85.47M
05/06/2023
$-1.39M
Current Assets:
$9.35M
$9.20M
05/06/2023
$-0.15M
Current Liabilities:
$20.77M
$20.44M
05/06/2023
$-0.33M
Total Debt:
$60.82M
$59.85M
05/06/2023
$-0.97M
Cash:
$1.48M
$1.46M
05/06/2023
$-0.02M
Enterprise Value:
$65.76M
$60.20M
11/28/1971
$-5.56M
Cash Flow:
$5.43M
$12.80M
never
$7.37M
Cash Flow Multiple:
1.18
0.14
never
-1.04
Net Debt to Cash Flow Ratio:
10.94
4.56
never
-6.37
Finance within 1 year:
05/06/2023
n/a
Misc
05/06/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
231,135,000
231,135,000
05/06/2023
0
Shares (FD):
247,291,000
247,291,000
05/06/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
05/06/2023
n/a
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 25,000
05/06/2023
0
Production (Silver Eq Oz.) :
(guess) 1,965,121
(guess) 2,145,323
05/06/2023
180,202
Initial CapEx (Outstanding):
$175.00M2725.94% of MCap
$175.00M9695.4% of MCap
05/06/2023
$0.00M
Funding Option:
n/a
n/a
05/06/2023
n/a
Documentation:
none
PRODUCER
05/06/2023
n/a
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
0
Cash Flow Multiplier:
1
1
04/19/2023
0.00
Resource Data
GOLD
05/06/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.10M
1.10M
05/06/2023
0.00M
Measured & Indicated:
1.30M
1.30M
05/06/2023
0.00M
Inferred:
1.10M
1.10M
05/06/2023
0.00M
Reserves & Resources:
2.40M
2.40M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.94M
0.94M
05/06/2023
0.00M
Measured & Indicated:
1.07M
1.07M
05/06/2023
0.00M
Inferred:
0.47M
0.47M
05/06/2023
0.00M
Reserves & Resources:
1.54M
1.54M
never
0.00M
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 25,000oz.
05/06/2023
0oz.
Cash Cost:
$800
$800
05/06/2023
$0.00
Extra Operating Cost:
$1,000
$1,000
05/06/2023
$0.00
G R A D E
Underground (Avg):
3.00 g/t
3.00 g/t
05/06/2023
n/a
Open Pit (Avg):
n/a
n/a
05/06/2023
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/06/2023
0.00%
F U T U R E
Proven & Probable:
0.50M
0.50M
05/06/2023
0.00M
Annual Production:
50,000oz.
50,000oz.
05/06/2023
0oz.
Cash Cost:
$1,000
$1,000
05/06/2023
$0
Extra Operating Cost:
$500
$500
05/06/2023
$0
SILVER
05/06/2023 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
05/06/2023
0.00M
Measured & Indicated:
n/a
n/a
05/06/2023
0.00M
Inferred:
n/a
n/a
05/06/2023
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
05/06/2023
0.00M
Measured & Indicated:
n/a
n/a
05/06/2023
0.00M
Inferred:
n/a
n/a
05/06/2023
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
05/06/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/06/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
05/06/2023
n/a
Open Pit (Avg):
n/a
n/a
05/06/2023
n/a
Recovery Rate:
n/a
n/a
05/06/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/06/2023
0.00M
Annual Production:
n/a
n/a
05/06/2023
n/a
Cash Cost:
n/a
n/a
05/06/2023
n/a
Extra Operating Cost:
n/a
n/a
05/06/2023
n/a
Property
Last Analysis Data (05/06/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Lima , Peru
Corihuarmi
100%
n/a
show
Production stops in 2020
20,000 oz annual production
High cash costs.
Development
Peru
Ollachea
100%
Underground
show
1 million oz deposit at 3.5 gpt with low cash costs.
Capex $178 million
Aftertax IRR 22% at $1300 gold.
100,000 oz production
Need financing to begin construction.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Production
Lima , Peru
Corihuarmi
100%
n/a
show
Production stops in 2020
20,000 oz annual production
High cash costs.
Development
Peru
Ollachea
100%
Underground
show
1 million oz deposit at 3.5 gpt with low cash costs.
Capex $178 million
Aftertax IRR 22% at $1300 gold.
100,000 oz production
Need financing to begin construction.
Profitability (by resource)
Proven & Probable
05/06/2023 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.):
1.10M
1.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
7.93M
P L A U S I B L E
Gold Eq. Oz.:
0.94M
0.94M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
6.74M
Maximum Profit (Gold):
$202.90M
$478.53M
n/a
$275.64M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$202.90M
$478.53M
n/a
$275.64M
Max Profit / Current MCap:
31.605
265.118
n/a
233.514
Max Profit Per Share (Gold):
$0.82
$1.94
n/a
$1.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.82
$1.94
n/a
$1.11
Total Free Profit Per Share:
$0.79
$1.93
n/a
$1.14
FD MCap / Gold Eq.:
$6.87
$1.93
n/a
$-4.94
FD MCap / Silver Eq.:
$0.09
$0.02
n/a
$-0.06
FD MCap / Per Metal as % Spot Price:
0.34%
0.08%
n/a
-0.26%
Measured & Indicated
05/06/2023 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.):
1.30M
1.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
9.37M
P L A U S I B L E
Gold Eq. Oz.:
1.07M
1.07M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
7.72M
Maximum Profit (Gold):
$232.41M
$548.14M
n/a
$315.73M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$232.41M
$548.14M
n/a
$315.73M
Max Profit / Current MCap:
36.202
303.681
n/a
267.479
Max Profit Per Share (Gold):
$0.94
$2.22
n/a
$1.28
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.94
$2.22
n/a
$1.28
Total Free Profit Per Share:
$0.90
$2.21
n/a
$1.30
FD MCap / Gold Eq.:
$5.99
$1.69
n/a
$-4.31
FD MCap / Silver Eq.:
$0.08
$0.02
n/a
$-0.06
FD MCap / Per Metal as % Spot Price:
0.30%
0.07%
n/a
-0.22%
Reserves & Resources
05/06/2023 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.):
2.40M
2.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
17.30M
P L A U S I B L E
Gold Eq. Oz.:
1.54M
1.54M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
11.09M
Maximum Profit (Gold):
$333.85M
$787.40M
n/a
$453.55M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$333.85M
$787.40M
n/a
$453.55M
Max Profit / Current MCap:
52.004
436.240
n/a
384.236
Max Profit Per Share (Gold):
$1.35
$3.18
n/a
$1.83
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.35
$3.18
n/a
$1.83
Total Free Profit Per Share:
$1.32
$3.17
n/a
$1.86
FD MCap / Gold Eq.:
$4.17
$1.17
n/a
$-3.00
FD MCap / Silver Eq.:
$0.05
$0.01
n/a
$-0.04
FD MCap / Per Metal as % Spot Price:
0.21%
0.05%
n/a
-0.16%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/06/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7417
CAD 0.7299
04/23/2024
Spot Gold:
$2,017.00
$2,311.80
04/23/2024
$294.80
Spot Silver:
$25.66
$26.94
04/23/2024
$1.28
Gold:Silver Ratio:
78.60
85.81
04/23/2024
7.21
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: