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$2.75M which is a fall of roughly 57% over the last sixteen months. As of 05/06/2023 they have ~C$61M debt and ~C$1.48M 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 $2.75M 05/06/2023 $-3.67M
Total Assets: $137.00M $136.69M 05/06/2023 $-0.31M
Total Liabilities: $86.86M $86.66M 05/06/2023 $-0.20M
Current Assets: $9.35M $9.32M 05/06/2023 $-0.02M
Current Liabilities: $20.77M $20.72M 05/06/2023 $-0.05M
Total Debt: $60.82M $60.69M 05/06/2023 $-0.14M
Cash: $1.48M $1.48M 05/06/2023 $0.00M
Enterprise Value: $65.76M $61.95M 12/18/1971 $-3.81M
Cash Flow: $5.43M $17.42M never $12.00M
Cash Flow Multiple: 1.18 0.16 never -1.03
Net Debt to
Cash Flow Ratio:		 10.94 3.40 never -7.54
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: 231,135,000 231,135,028 05/01/2024 28
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) 
2,229,286		 05/06/2023 264,165
Initial CapEx (Outstanding): $175.00M
2725.94% of MCap		 $175.00M
6374.85% of MCap 		05/06/2023 $0.00M
Funding Option: n/a n/a 05/06/2023 n/a
Documentation: none PRODUCER 05/01/2024 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
Total: $1,800 $1,800 05/06/2023 $0.00
Margin (Free Cash Flow): $217 (11%) $697 (28%) $479.80
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% 05/01/2024 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
Total: n/a n/a 05/06/2023 $0.00
Margin (Free Cash Flow): n/a $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 11.62M
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 9.88M
Maximum Profit (Gold): $202.90M $651.51M n/a $448.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $202.90M $651.51M n/a $448.61M
Max Profit / Current MCap: 31.605 237.330 n/a 205.725
Max Profit Per Share (Gold): $0.82 $2.63 n/a $1.81
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.82 $2.63 n/a $1.81
Total Free Profit Per Share: $0.79 $2.62 n/a $1.83
FD MCap / Gold Eq.: $6.87 $2.94 n/a $-3.93
FD MCap / Silver Eq.: $0.09 $0.03 n/a $-0.05
FD MCap / Per Metal
as % Spot Price:		 0.34% 0.12% n/a -0.22%
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 13.74M
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 11.32M
Maximum Profit (Gold): $232.41M $746.27M n/a $513.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $232.41M $746.27M n/a $513.87M
Max Profit / Current MCap: 36.202 271.850 n/a 235.649
Max Profit Per Share (Gold): $0.94 $3.02 n/a $2.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.94 $3.02 n/a $2.08
Total Free Profit Per Share: $0.90 $3.00 n/a $2.10
FD MCap / Gold Eq.: $5.99 $2.56 n/a $-3.43
FD MCap / Silver Eq.: $0.08 $0.03 n/a $-0.05
FD MCap / Per Metal
as % Spot Price:		 0.30% 0.10% n/a -0.19%

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 25.36M
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 16.26M
Maximum Profit (Gold): $333.85M $1,072.03M n/a $738.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $333.85M $1,072.03M n/a $738.17M
Max Profit / Current MCap: 52.004 390.515 n/a 338.511
Max Profit Per Share (Gold): $1.35 $4.34 n/a $2.99
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.35 $4.34 n/a $2.99
Total Free Profit Per Share: $1.32 $4.32 n/a $3.01
FD MCap / Gold Eq.: $4.17 $1.78 n/a $-2.39
FD MCap / Silver Eq.: $0.05 $0.02 n/a $-0.03
FD MCap / Per Metal
as % Spot Price:		 0.21% 0.07% n/a -0.14%

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.     ×