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, late stage development company with one producing mine in Peru, one mine in development in Peru and exploration properties. Currently they produce roughly 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$31.2M which is a rise of roughly 29% over the last nine months. As of 05/10/2020 they have ~C$87M debt and ~C$0.2M 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
05/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$24.25M
$31.20M
05/10/2020
$6.95M
Total Assets:
$160.66M
$176.33M
05/10/2020
$15.67M
Total Liabilities:
$95.39M
$104.69M
05/10/2020
$9.30M
Current Assets:
$5.74M
$6.30M
05/10/2020
$0.56M
Current Liabilities:
$91.09M
$99.97M
05/10/2020
$8.88M
Total Debt:
$78.89M
$86.59M
05/10/2020
$7.70M
Cash:
$0.18M
$0.20M
05/10/2020
$0.02M
Enterprise Value:
$102.96M
$117.59M
09/22/1973
$14.63M
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:
05/10/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
05/10/2020
0.00%
Misc
05/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
231,135,000
231,135,000
05/10/2020
0
Shares (FD):
233,135,000
233,135,000
05/10/2020
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
05/10/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
05/10/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
05/10/2020
0
Initial CapEx (Outstanding):
$175.00M721.8% of Mkt.Cap
$175.00M560.94% of Mkt.Cap
05/10/2020
$0.00M
Funding Option:
n/a
n/a
05/10/2020
n/a
Documentation:
none
PFS
05/10/2020
n/a
Value Adjustment:
-25%
-25%
never
0%
Resource Data
GOLD
05/10/2020 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
05/10/2020
0.00M
Measured & Indicated:
1.30M
1.30M
05/10/2020
0.00M
Inferred:
1.10M
1.10M
05/10/2020
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
05/10/2020
0.00M
Measured & Indicated:
1.07M
1.07M
05/10/2020
0.00M
Inferred:
0.47M
0.47M
05/10/2020
0.00M
Reserves & Resources:
1.54M
1.54M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
05/10/2020
$0.00
Extra Operating Cost:
n/a
n/a
05/10/2020
$0.00
Average Grade:
3.00 g/t
3.00 g/t
05/10/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/10/2020
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
05/10/2020
0.00M
Annual Production:
100,000oz.
100,000oz.
05/10/2020
0oz.
Cash Cost:
$750
$750
05/10/2020
$0
Extra Operating Cost:
$400
$400
05/10/2020
$0
SILVER
05/10/2020 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
05/10/2020
0.00M
Measured & Indicated:
n/a
n/a
05/10/2020
0.00M
Inferred:
n/a
n/a
05/10/2020
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
05/10/2020
0.00M
Measured & Indicated:
n/a
n/a
05/10/2020
0.00M
Inferred:
n/a
n/a
05/10/2020
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
05/10/2020
$0.00
Extra Operating Cost:
n/a
n/a
05/10/2020
$0.00
Average Grade:
n/a
n/a
05/10/2020
n/a
Recovery Rate:
n/a
n/a
05/10/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/10/2020
0.00M
Annual Production:
n/a
n/a
05/10/2020
n/a
Cash Cost:
n/a
n/a
05/10/2020
n/a
Extra Operating Cost:
n/a
n/a
05/10/2020
n/a
Property
Last Analysis Data (05/10/2020)
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.
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
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
05/10/2020 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
-40.96M
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
-34.81M
Maximum Profit (Gold):
$270.77M
$346.07M
n/a
$75.30M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$270.77M
$346.07M
n/a
$75.30M
Max Profit / Current MCap:
11.168
11.093
n/a
-0.075
Max Profit Per Share (Gold):
$1.16
$1.48
n/a
$0.32
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.16
$1.48
n/a
$0.32
Total Free Profit Per Share:
$1.02
$1.31
n/a
$0.30
FD Mkt. Cap / Gold Eq.:
$25.93
$33.37
n/a
$7.44
FD Mkt. Cap / Silver Eq.:
$0.24
$0.46
n/a
$0.22
FD Mkt. Cap / Per Metal as % Spot Price:
1.52%
1.80%
n/a
0.27%
Measured & Indicated
05/10/2020 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
-48.40M
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
-39.88M
Maximum Profit (Gold):
$310.15M
$396.40M
n/a
$86.25M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$310.15M
$396.40M
n/a
$86.25M
Max Profit / Current MCap:
12.792
12.706
n/a
-0.086
Max Profit Per Share (Gold):
$1.33
$1.70
n/a
$0.37
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.33
$1.70
n/a
$0.37
Total Free Profit Per Share:
$1.19
$1.53
n/a
$0.34
FD Mkt. Cap / Gold Eq.:
$22.64
$29.13
n/a
$6.49
FD Mkt. Cap / Silver Eq.:
$0.21
$0.40
n/a
$0.19
FD Mkt. Cap / Per Metal as % Spot Price:
1.33%
1.57%
n/a
0.24%
Reserves & Resources
05/10/2020 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
-89.36M
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
-57.28M
Maximum Profit (Gold):
$445.53M
$569.44M
n/a
$123.90M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$445.53M
$569.44M
n/a
$123.90M
Max Profit / Current MCap:
18.376
18.253
n/a
-0.124
Max Profit Per Share (Gold):
$1.91
$2.44
n/a
$0.53
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.91
$2.44
n/a
$0.53
Total Free Profit Per Share:
$1.77
$2.27
n/a
$0.51
FD Mkt. Cap / Gold Eq.:
$15.76
$20.28
n/a
$4.52
FD Mkt. Cap / Silver Eq.:
$0.14
$0.28
n/a
$0.14
FD Mkt. Cap / Per Metal as % Spot Price:
0.93%
1.09%
n/a
0.17%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7172
CAD 0.7872
01/24/2021
Spot Gold:
$1,701.60
$1,855.00
01/24/2021
$153.40
Spot Silver:
$15.46
$25.47
01/24/2021
$10.01
Gold:Silver Ratio:
110.06
72.83
01/24/2021
-37.23
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: