Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Minera IRL Ltd

www: www.minera-irl.com   email: minera@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, 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$18.1M which is a rise of roughly 12% over the last three months. As of 05/12/2022 they have ~C$57M debt and ~C$3.42M 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 05/12/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $16.17M $18.10M 05/12/2022 $1.93M
Total Assets: $137.21M $138.20M 05/12/2022 $0.99M
Total Liabilities: $77.09M $77.64M 05/12/2022 $0.56M
Current Assets: $10.79M $10.87M 05/12/2022 $0.08M
Current Liabilities: $14.65M $14.75M 05/12/2022 $0.11M
Total Debt: $57.04M $57.46M 05/12/2022 $0.41M
Cash: $3.39M $3.42M 05/12/2022 $0.02M
Enterprise Value: $69.83M $72.14M 04/14/1972 $2.31M
Cash Flow: $0.93M $0.67M never $-0.27M
Cash Flow Multiple: 17.31 27.22 never 9.91
Net Debt to
Cash Flow Ratio:		 57.41 81.26 never 23.85
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): $175.00M
1081.95% of Mkt.Cap		 $175.00M
966.79% 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 0.687 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 $19.36 n/a $2.06
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 0.787 n/a -0.451
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 $16.90 n/a $1.80
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 1.130 n/a -0.647
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 $11.77 n/a $1.25
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)

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.     ×