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

Minera IRL Ltd

www: www.minera-irl.com   email: pedro.valdez@irl.com.pe
Category: Junior: Small Producer
Rating & Risk: Login to view
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$3.58M which is a fall of roughly 44% over the last twelve months. As of 05/06/2023 they have ~C$59M debt and ~C$1.45M cash. They have 231M shares outstanding and trade on the Canadian Securities Exchange and the over-the-counter markets.

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

General Details

Financial 05/06/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $6.42M $3.58M 05/06/2023 $-2.84M
Total Assets: $137.00M $133.73M 05/06/2023 $-3.27M
Total Liabilities: $86.86M $84.78M 05/06/2023 $-2.07M
Current Assets: $9.35M $9.12M 05/06/2023 $-0.22M
Current Liabilities: $20.77M $20.27M 05/06/2023 $-0.50M
Total Debt: $60.82M $59.37M 05/06/2023 $-1.45M
Cash: $1.48M $1.45M 05/06/2023 $-0.04M
Enterprise Value: $65.76M $61.50M 12/13/1971 $-4.26M
Cash Flow: $5.43M $14.30M never $8.88M
Cash Flow Multiple: 1.18 0.25 never -0.93
Net Debt to
Cash Flow Ratio:
10.94 4.05 never -6.89
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) 
2,095,406
05/06/2023 130,286
Initial CapEx (Outstanding): $175.00M
2725.94% of MCap
$175.00M
4887.07% 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: 0.1
Producer: Weak
0.1
Producer: 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 Name Owned Au Ag Cu Notes
Prod Corihuarmi 100% show
Production stops in 2020

20,000 oz annual production

High cash costs.
Dev Ollachea 100% 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 Name Owned Au Ag Cu Notes
Prod Corihuarmi 100% show
Production stops in 2020

20,000 oz annual production

High cash costs.
Dev Ollachea 100% 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 5.73M
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 4.87M
Maximum Profit (Gold): $202.90M $534.82M n/a $331.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $202.90M $534.82M n/a $331.93M
Max Profit / Current MCap: 31.605 149.354 n/a 117.750
Max Profit Per Share (Gold): $0.82 $2.16 n/a $1.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.82 $2.16 n/a $1.34
Total Free Profit Per Share: $0.79 $2.14 n/a $1.36
FD MCap / Gold Eq.: $6.87 $3.83 n/a $-3.04
FD MCap / Silver Eq.: $0.09 $0.05 n/a $-0.04
FD MCap / Per Metal
as % Spot Price:
0.34% 0.16% n/a -0.18%
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 6.77M
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 5.58M
Maximum Profit (Gold): $232.41M $612.61M n/a $380.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $232.41M $612.61M n/a $380.21M
Max Profit / Current MCap: 36.202 171.079 n/a 134.877
Max Profit Per Share (Gold): $0.94 $2.48 n/a $1.54
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.94 $2.48 n/a $1.54
Total Free Profit Per Share: $0.90 $2.46 n/a $1.55
FD MCap / Gold Eq.: $5.99 $3.34 n/a $-2.65
FD MCap / Silver Eq.: $0.08 $0.04 n/a $-0.04
FD MCap / Per Metal
as % Spot Price:
0.30% 0.14% n/a -0.16%

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 12.51M
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 8.02M
Maximum Profit (Gold): $333.85M $880.02M n/a $546.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $333.85M $880.02M n/a $546.17M
Max Profit / Current MCap: 52.004 245.756 n/a 193.752
Max Profit Per Share (Gold): $1.35 $3.56 n/a $2.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.35 $3.56 n/a $2.21
Total Free Profit Per Share: $1.32 $3.54 n/a $2.22
FD MCap / Gold Eq.: $4.17 $2.33 n/a $-1.85
FD MCap / Silver Eq.: $0.05 $0.03 n/a $-0.03
FD MCap / Per Metal
as % Spot Price:
0.21% 0.10% n/a -0.11%

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.     ×