Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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, one mine in development in Peru and exploration properties. 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$18.08M which is a rise of roughly 12% over the last three months. As of 05/12/2022 they have ~C$57M debt and ~C$3.41M 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
05/12/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$16.17M
$18.08M
05/12/2022
$1.90M
Total Assets:
$137.21M
$138.03M
05/12/2022
$0.81M
Total Liabilities:
$77.09M
$77.54M
05/12/2022
$0.46M
Current Assets:
$10.79M
$10.86M
05/12/2022
$0.06M
Current Liabilities:
$14.65M
$14.73M
05/12/2022
$0.09M
Total Debt:
$57.04M
$57.38M
05/12/2022
$0.34M
Cash:
$3.39M
$3.41M
05/12/2022
$0.02M
Enterprise Value:
$69.83M
$72.05M
04/13/1972
$2.22M
Cash Flow:
$0.93M
$0.67M
never
$-0.27M
Cash Flow Multiple:
17.31
27.18
never
9.88
Net Debt to Cash Flow Ratio:
57.41
81.16
never
23.74
Finance within 1 year:
05/12/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
05/12/2022
0.00%
Misc
05/12/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
231,135,000
231,135,000
05/12/2022
0
Shares (FD):
233,135,000
233,135,000
05/12/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
05/12/2022
n/a
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 25,000
05/12/2022
0
Production (Silver Eq Oz.) :
(guess) 2,165,187
(guess) 2,131,262
05/12/2022
-33,925
Initial CapEx (Outstanding):
$175.00M1081.95% of Mkt.Cap
$175.00M968.04% of Mkt.Cap
05/12/2022
$0.00M
Funding Option:
n/a
n/a
05/12/2022
n/a
Documentation:
none
PRODUCER
05/12/2022
n/a
Value Adjustment:
-50%
-50%
never
0%
Resource Data
GOLD
05/12/2022 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
05/12/2022
0.00M
Measured & Indicated:
1.30M
1.30M
05/12/2022
0.00M
Inferred:
1.10M
1.10M
05/12/2022
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
05/12/2022
0.00M
Measured & Indicated:
1.07M
1.07M
05/12/2022
0.00M
Inferred:
0.47M
0.47M
05/12/2022
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.
05/12/2022
0oz.
Cash Cost:
$800
$800
05/12/2022
$0.00
Extra Operating Cost:
$1,000
$1,000
05/12/2022
$0.00
Average Grade:
3.00 g/t
3.00 g/t
05/12/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/12/2022
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
05/12/2022
0.00M
Annual Production:
85,000oz.
85,000oz.
05/12/2022
0oz.
Cash Cost:
$800
$800
05/12/2022
$0
Extra Operating Cost:
$500
$500
05/12/2022
$0
SILVER
05/12/2022 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
05/12/2022
0.00M
Measured & Indicated:
n/a
n/a
05/12/2022
0.00M
Inferred:
n/a
n/a
05/12/2022
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
05/12/2022
0.00M
Measured & Indicated:
n/a
n/a
05/12/2022
0.00M
Inferred:
n/a
n/a
05/12/2022
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
05/12/2022
$0.00
Extra Operating Cost:
n/a
n/a
05/12/2022
$0.00
Average Grade:
n/a
n/a
05/12/2022
n/a
Recovery Rate:
n/a
n/a
05/12/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/12/2022
0.00M
Annual Production:
n/a
n/a
05/12/2022
n/a
Cash Cost:
n/a
n/a
05/12/2022
n/a
Extra Operating Cost:
n/a
n/a
05/12/2022
n/a
Property
Last Analysis Data (05/12/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Santa Cruz , Argentina
Escondido
100%
n/a
n/a
Exploration
Santa Cruz , Argentina
Michelle
100%
n/a
n/a
Exploration
Santa Cruz , Argentina
Pan de Azucar
100%
n/a
n/a
Exploration
Argentina
Patagonia Regional
100%
n/a
n/a
Exploration
Chile
Frontera
100%
n/a
n/a
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.
Exploration
Peru
Bethania
0%
n/a
n/a
Exploration
Peru
Huaquirca
0%
n/a
n/a
Exploration
Peru
Quilavira
0%
n/a
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Santa Cruz , Argentina
Escondido
100%
n/a
n/a
Exploration
Santa Cruz , Argentina
Michelle
100%
n/a
n/a
Exploration
Santa Cruz , Argentina
Pan de Azucar
100%
n/a
n/a
Exploration
Argentina
Patagonia Regional
100%
n/a
n/a
Exploration
Chile
Frontera
100%
n/a
n/a
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.
Exploration
Peru
Bethania
0%
n/a
n/a
Exploration
Peru
Huaquirca
0%
n/a
n/a
Exploration
Peru
Quilavira
0%
n/a
n/a
Profitability (by resource)
Proven & Probable
05/12/2022 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
-1.49M
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
-1.27M
Maximum Profit (Gold):
$17.48M
$12.44M
n/a
$-5.04M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$17.48M
$12.44M
n/a
$-5.04M
Max Profit / Current MCap:
1.080
0.688
n/a
-0.393
Max Profit Per Share (Gold):
$0.07
$0.05
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.07
$0.05
n/a
$-0.02
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$17.30
$19.33
n/a
$2.04
FD Mkt. Cap / Silver Eq.:
$0.20
$0.23
n/a
$0.03
FD Mkt. Cap / Per Metal as % Spot Price:
0.93%
1.05%
n/a
0.12%
Measured & Indicated
05/12/2022 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
-1.76M
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
-1.45M
Maximum Profit (Gold):
$20.02M
$14.24M
n/a
$-5.77M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$20.02M
$14.24M
n/a
$-5.77M
Max Profit / Current MCap:
1.238
0.788
n/a
-0.450
Max Profit Per Share (Gold):
$0.09
$0.06
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.09
$0.06
n/a
$-0.02
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$15.10
$16.88
n/a
$1.78
FD Mkt. Cap / Silver Eq.:
$0.17
$0.20
n/a
$0.02
FD Mkt. Cap / Per Metal as % Spot Price:
0.81%
0.92%
n/a
0.10%
Reserves & Resources
05/12/2022 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
-3.26M
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
-2.09M
Maximum Profit (Gold):
$28.75M
$20.46M
n/a
$-8.29M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$28.75M
$20.46M
n/a
$-8.29M
Max Profit / Current MCap:
1.778
1.132
n/a
-0.646
Max Profit Per Share (Gold):
$0.12
$0.09
n/a
$-0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.12
$0.09
n/a
$-0.04
Total Free Profit Per Share:
$0.03
$0.00
n/a
$-0.03
FD Mkt. Cap / Gold Eq.:
$10.51
$11.75
n/a
$1.24
FD Mkt. Cap / Silver Eq.:
$0.12
$0.14
n/a
$0.02
FD Mkt. Cap / Per Metal as % Spot Price:
0.57%
0.64%
n/a
0.07%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/12/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7709
CAD 0.7754
08/16/2022
Spot Gold:
$1,853.40
$1,838.00
08/16/2022
$-15.40
Spot Silver:
$21.40
$21.56
08/16/2022
$0.16
Gold:Silver Ratio:
86.61
85.25
08/16/2022
-1.36
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: