Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Idaho Strategic Resources Inc

www: idahostrategic.com   email: monique@idahostrategic.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSEAMERICAN:IDR USD

Description

Idaho Strategic Resources Inc are a gold focused junior, small producer with one producing mine in USA, one mine in development in USA and five exploration properties. Currently they produce roughly 12koz. of gold per year. They have approximately 0.4Moz. of gold in the reserves and resources category of which 0.2Moz. are in the measured and indicated category. They have a market capitalisation of ~$710.99M which is a rise of roughly 72% over the last four months. As of 09/02/2025 they have no debt and ~$13M cash. They have 15M shares outstanding and trade on

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/02/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $412.46M $710.99M 09/02/2025
MCap (OS): $385.99M $665.36M 09/02/2025
Total Assets: $57.00M $57.00M 09/02/2025
Total Liabilities: $6.00M $6.00M 09/02/2025
Current Assets: $26.00M $26.00M 09/02/2025
Current Liabilities: $3.00M $3.00M 09/02/2025
Total Debt: $0.00M $0.00M 09/02/2025
Cash: $13.00M $13.00M 09/02/2025
Debt (Net): $-13.00M $-13.00M
Enterprise Value: $399.46M $697.99M 02/13/1992
Cash Flow: $20.76M $30.98M never
Cash Flow Multiple: 19.87 22.95 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: Yes Yes 09/02/2025
Misc 09/02/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 14,505,392 14,505,392 09/02/2025
Shares (FD): 15,500,000 15,500,000 09/02/2025
Insider Ownership: n/a n/a 09/02/2025
Dividend (Annual): n/a n/a 09/02/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 09/02/2025
Production (Gold Eq Oz.): (guess) 
12,000		 (guess) 
12,000		 09/02/2025
Production (Silver Eq Oz.): (guess) 
1,040,310		 (guess) 
767,524		 09/02/2025
Development Phase: Producer (Single Mine) Producer (Single Mine) 09/02/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 09/02/2025
Cash Flow Multiple: 12 12 09/02/2025

Resource Data

GOLD 09/02/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/02/2025
Measured & Indicated: 0.20M 0.20M 09/02/2025
Inferred: 0.20M 0.20M 09/02/2025
Reserves & Resources: 0.40M 0.40M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/02/2025
Measured & Indicated: 0.14M 0.14M 09/02/2025
Inferred: 0.09M 0.09M 09/02/2025
Reserves & Resources: 0.23M 0.23M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
12,000oz.		 (guess) 
12,000oz.		 09/02/2025
Cash Cost: $1,100 $1,100 09/02/2025
Extra Operating Cost: $700 $700 09/02/2025
Total: $1,800 $1,800 09/02/2025
Margin (Free Cash Flow): $1,730 (49%) $2,582 (59%)
MCap / Production (AuEq): $34,371.25 $59,248.75
EV / Production (AuEq): $33,287.92 $58,165.42
G
R
A
D
E		 Underground (Avg): 9.00 g/t 9.00 g/t 09/02/2025
Open Pit (Avg): n/a n/a 09/02/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/02/2025
F
U
T
U
R
E		 Proven & Probable: 0.30M 0.30M 09/02/2025
Annual Production: 20,000oz. 20,000oz. 09/02/2025
Cash Cost: $1,200 $1,200 09/02/2025
Extra Operating Cost: $700 $700 09/02/2025
SILVER 09/02/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/02/2025
Measured & Indicated: n/a n/a 09/02/2025
Inferred: n/a n/a 09/02/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/02/2025
Measured & Indicated: n/a n/a 09/02/2025
Inferred: n/a n/a 09/02/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/02/2025
Extra Operating Cost: n/a n/a 09/02/2025
Total: n/a n/a 09/02/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $396.47 $926.34
EV / Production (AgEq): $383.98 $909.40
G
R
A
D
E		 Underground (Avg): n/a n/a 09/02/2025
Open Pit (Avg): n/a n/a 09/02/2025
Recovery Rate: n/a n/a 09/02/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/02/2025
Annual Production: n/a n/a 09/02/2025
Cash Cost: n/a n/a 09/02/2025
Extra Operating Cost: n/a n/a 09/02/2025

Property

Last Analysis Data  (09/02/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Golden Chest
100 show
500,000 oz deposit at 1.5 gpt.

Mill is 400 tpd.

Production is only scheduled through 2016.

Size: 500 ha
Dev New Jersey Mine
100 n/a
Exp Butte Highlands
100 show
Early exploration
Exp Enterprise
100 n/a
Exp Niagara
100 n/a
Exp Silver Button
100 n/a
Exp Toboggan
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Golden Chest
100 show
500,000 oz deposit at 1.5 gpt.

Mill is 400 tpd.

Production is only scheduled through 2016.

Size: 500 ha
Dev New Jersey Mine
100 n/a
Exp Butte Highlands
100 show
Early exploration
Exp Enterprise
100 n/a
Exp Niagara
100 n/a
Exp Silver Button
100 n/a
Exp Toboggan
100 n/a

Profitability (by resource)

Proven &
Probable		 09/02/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 09/02/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.20M 0.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.14M 0.14M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $249.14M $371.80M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $249.14M $371.80M n/a
Max Profit / Current MCap: 0.604 0.523 n/a
Max Profit Per Share (Gold): $16.07 $23.99 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $16.07 $23.99 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $2,864.27 $4,937.40 n/a
FD MCap / Silver Eq.: $33.04 $77.19 n/a
FD MCap / Per Metal
as % Spot Price:		 81.14% 112.68% n/a
EV / Gold Eq.: $2,773.99 $4,847.12 n/a
EV / Silver Eq.: $32.00 $75.78 n/a
EV / Per Metal
as % Spot Price:		 78.58% 110.62% n/a

Reserves &
Resources		 09/02/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.40M 0.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.23M 0.23M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $404.85M $604.17M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $404.85M $604.17M n/a
Max Profit / Current MCap: 0.982 0.850 n/a
Max Profit Per Share (Gold): $26.12 $38.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $26.12 $38.98 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,762.63 $3,038.40 n/a
FD MCap / Silver Eq.: $20.33 $47.50 n/a
FD MCap / Per Metal
as % Spot Price:		 49.93% 69.34% n/a
EV / Gold Eq.: $1,707.07 $2,982.84 n/a
EV / Silver Eq.: $19.69 $46.64 n/a
EV / Per Metal
as % Spot Price:		 48.36% 68.07% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults