Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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$4.6M which is a fall of roughly 28% over the last four weeks. As of 05/06/2023 they have ~C$61M debt and ~C$1.49M 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
05/06/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$6.42M
$4.60M
05/06/2023
$-1.82M
Total Assets:
$137.00M
$137.52M
05/06/2023
$0.53M
Total Liabilities:
$86.86M
$87.19M
05/06/2023
$0.33M
Current Assets:
$9.35M
$9.38M
05/06/2023
$0.04M
Current Liabilities:
$20.77M
$20.85M
05/06/2023
$0.08M
Total Debt:
$60.82M
$61.06M
05/06/2023
$0.23M
Cash:
$1.48M
$1.49M
05/06/2023
$0.01M
Enterprise Value:
$65.76M
$64.17M
01/13/1972
$-1.59M
Cash Flow:
$5.43M
$3.68M
never
$-1.74M
Cash Flow Multiple:
1.18
1.25
never
0.07
Net Debt to Cash Flow Ratio:
10.94
16.18
never
5.24
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
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) 2,063,692
05/06/2023
98,571
Initial CapEx (Outstanding):
$175.00M2725.94% of MCap
$175.00M3801.72% 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:
0.1Producer: Weak
0.1Producer: 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
Average Grade:
3.00 g/t
3.00 g/t
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
Average Grade:
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
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.
Current Data
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.
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
4.34M
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
3.69M
Maximum Profit (Gold):
$202.90M
$137.73M
n/a
$-65.17M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$202.90M
$137.73M
n/a
$-65.17M
Max Profit / Current MCap:
31.605
29.920
n/a
-1.685
Max Profit Per Share (Gold):
$0.82
$0.56
n/a
$-0.26
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.82
$0.56
n/a
$-0.26
Total Free Profit Per Share:
$0.79
$0.53
n/a
$-0.25
FD MCap / Gold Eq.:
$6.87
$4.92
n/a
$-1.94
FD MCap / Silver Eq.:
$0.09
$0.06
n/a
$-0.03
FD MCap / Per Metal as % Spot Price:
0.34%
0.25%
n/a
-0.09%
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
5.13M
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
4.22M
Maximum Profit (Gold):
$232.41M
$157.76M
n/a
$-74.65M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$232.41M
$157.76M
n/a
$-74.65M
Max Profit / Current MCap:
36.202
34.272
n/a
-1.930
Max Profit Per Share (Gold):
$0.94
$0.64
n/a
$-0.30
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.94
$0.64
n/a
$-0.30
Total Free Profit Per Share:
$0.90
$0.61
n/a
$-0.29
FD MCap / Gold Eq.:
$5.99
$4.30
n/a
$-1.70
FD MCap / Silver Eq.:
$0.08
$0.05
n/a
$-0.02
FD MCap / Per Metal as % Spot Price:
0.30%
0.22%
n/a
-0.08%
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
9.46M
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
6.07M
Maximum Profit (Gold):
$333.85M
$226.62M
n/a
$-107.23M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$333.85M
$226.62M
n/a
$-107.23M
Max Profit / Current MCap:
52.004
49.231
n/a
-2.772
Max Profit Per Share (Gold):
$1.35
$0.92
n/a
$-0.43
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.35
$0.92
n/a
$-0.43
Total Free Profit Per Share:
$1.32
$0.89
n/a
$-0.42
FD MCap / Gold Eq.:
$4.17
$2.99
n/a
$-1.18
FD MCap / Silver Eq.:
$0.05
$0.04
n/a
$-0.02
FD MCap / Per Metal as % Spot Price:
0.21%
0.15%
n/a
-0.05%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/06/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7417
CAD 0.7446
06/03/2023
Spot Gold:
$2,017.00
$1,947.30
06/03/2023
$-69.70
Spot Silver:
$25.66
$23.59
06/03/2023
$-2.07
Gold:Silver Ratio:
78.60
82.55
06/03/2023
3.94
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: