Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
TSE:ORV
CAD
OTCMKTS:ORVMF
USD
Description
Orvana Minerals Corp are a gold focused junior, small producer with two producing mines in Bolivia and Spain, one mine in development in Argentina and three exploration properties. Currently they produce roughly 50koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$17.34M which is a fall of roughly 7% over the last three months. As of 02/22/2023 they have ~$20M debt and ~$5M cash. They have 137M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
02/22/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$18.72M
$17.34M
02/22/2023
Total Assets:
$158.00M
$158.00M
02/22/2023
Total Liabilities:
$81.00M
$81.00M
02/22/2023
Current Assets:
$35.00M
$35.00M
02/22/2023
Current Liabilities:
$49.00M
$49.00M
02/22/2023
Total Debt:
$20.00M
$20.00M
02/22/2023
Cash:
$5.00M
$5.00M
02/22/2023
Enterprise Value:
$33.72M
$32.34M
01/10/1971
Cash Flow:
$6.36M
$12.37M
never
Cash Flow Multiple:
2.94
1.40
never
Net Debt to Cash Flow Ratio:
2.36
1.21
never
Finance within 1 year:
02/22/2023
Misc
02/22/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
137,000,000
137,000,000
02/22/2023
Shares (FD):
137,000,000
137,000,000
02/22/2023
Insider Ownership:
n/a
50%
04/19/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
02/22/2023
Production (Gold Eq Oz.):
(guess) 50,000
(guess) 50,000
02/22/2023
Production (Silver Eq Oz.) :
(guess) 4,227,672
(guess) 4,127,384
02/22/2023
Initial CapEx (Outstanding):
n/a
n/a
02/22/2023
Funding Option:
n/a
n/a
02/22/2023
Documentation:
none
PRODUCER
04/19/2023
Future MCap Modifier:
0.2n/a
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
5
4
04/19/2023
Resource Data
GOLD
02/22/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.35M
0.35M
02/22/2023
Measured & Indicated:
1.50M
1.50M
02/22/2023
Inferred:
1.00M
1.00M
02/22/2023
Reserves & Resources:
2.50M
2.50M
never
P L A U S I B L E
Proven & Probable:
0.32M
0.32M
02/22/2023
Measured & Indicated:
1.14M
1.14M
02/22/2023
Inferred:
0.45M
0.45M
02/22/2023
Reserves & Resources:
1.59M
1.59M
never
C U R R E N T
Annual Production:
(guess) 50,000oz.
(guess) 50,000oz.
02/22/2023
Cash Cost:
$1,100
$1,100
02/22/2023
Extra Operating Cost:
$600
$600
02/22/2023
Average Grade:
3.50 g/t
3.50 g/t
02/22/2023
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/19/2023
F U T U R E
Proven & Probable:
2.00M
2.00M
02/22/2023
Annual Production:
85,000oz.
85,000oz.
02/22/2023
Cash Cost:
$1,000
$1,200
04/19/2023
Extra Operating Cost:
$600
$700
04/19/2023
SILVER
02/22/2023 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
02/22/2023
Measured & Indicated:
n/a
n/a
02/22/2023
Inferred:
n/a
n/a
02/22/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/22/2023
Measured & Indicated:
n/a
n/a
02/22/2023
Inferred:
n/a
n/a
02/22/2023
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
02/22/2023
Extra Operating Cost:
n/a
n/a
02/22/2023
Average Grade:
n/a
n/a
02/22/2023
Recovery Rate:
n/a
n/a
02/22/2023
F U T U R E
Proven & Probable:
n/a
n/a
02/22/2023
Annual Production:
n/a
n/a
02/22/2023
Cash Cost:
n/a
n/a
02/22/2023
Extra Operating Cost:
n/a
n/a
02/22/2023
Property
Last Analysis Data (02/22/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Argentina , Argentina
Taguas
100% (guess)
3,000
Open Pit
show
500,000 gold
20 million oz Silver
PEA
70,000 AUEQ production
Production
Bolivia
Don Mario
100%
n/a
Open Pit
show
Producing gold, silver, and copper. Small production.
15,000 oz gold in 2014 projected at low costs. $900 all-in per oz.
Exploration
Temiscamingue, Quebec , Canada
Laniel Claims
100%
n/a
n/a
n/a
Exploration
Kirkland Lake, Ontario , Canada
Morrisette Creek
100%
n/a
n/a
n/a
Production
Oviedo , Spain
El Valle-Boinas Carles
100%
n/a
Open Pit
show
Main mine with 2 million oz of gold at 4 gpt.
They also produce silver and copper.
70,000 oz projected for 2015. All-in costs around $1200 per oz.
Exploration
Nevada , USA
Aztec
100%
n/a
n/a
n/a
Total Land Package Size (ha):
3,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Argentina , Argentina
Taguas
100% (guess)
3,000
Open Pit
show
500,000 gold
20 million oz Silver
PEA
70,000 AUEQ production
Production
Bolivia
Don Mario
100%
n/a
Open Pit
show
Producing gold, silver, and copper. Small production.
15,000 oz gold in 2014 projected at low costs. $900 all-in per oz.
Exploration
Temiscamingue, Quebec , Canada
Laniel Claims
100%
n/a
n/a
n/a
Exploration
Kirkland Lake, Ontario , Canada
Morrisette Creek
100%
n/a
n/a
n/a
Production
Oviedo , Spain
El Valle-Boinas Carles
100%
n/a
Open Pit
show
Main mine with 2 million oz of gold at 4 gpt.
They also produce silver and copper.
70,000 oz projected for 2015. All-in costs around $1200 per oz.
Exploration
Nevada , USA
Aztec
100%
n/a
n/a
n/a
Total Land Package Size (ha):
3,000
Profitability (by resource)
Proven & Probable
02/22/2023 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.):
0.35M
0.35M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.32M
0.32M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$40.07M
$77.90M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$40.07M
$77.90M
n/a
Max Profit / Current MCap:
2.141
4.492
n/a
Max Profit Per Share (Gold):
$0.29
$0.57
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.29
$0.57
n/a
Total Free Profit Per Share:
$0.11
$0.40
n/a
FD MCap / Gold Eq.:
$59.42
$55.05
n/a
FD MCap / Silver Eq.:
$0.70
$0.67
n/a
FD MCap / Per Metal as % Spot Price:
3.25%
2.83%
n/a
Measured & Indicated
02/22/2023 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.):
1.50M
1.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.14M
1.14M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$145.39M
$282.66M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$145.39M
$282.66M
n/a
Max Profit / Current MCap:
7.767
16.300
n/a
Max Profit Per Share (Gold):
$1.06
$2.06
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.06
$2.06
n/a
Total Free Profit Per Share:
$0.88
$1.89
n/a
FD MCap / Gold Eq.:
$16.38
$15.17
n/a
FD MCap / Silver Eq.:
$0.19
$0.18
n/a
FD MCap / Per Metal as % Spot Price:
0.90%
0.78%
n/a
Reserves & Resources
02/22/2023 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.):
2.50M
2.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.59M
1.59M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$202.63M
$393.95M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$202.63M
$393.95M
n/a
Max Profit / Current MCap:
10.825
22.718
n/a
Max Profit Per Share (Gold):
$1.48
$2.88
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.48
$2.88
n/a
Total Free Profit Per Share:
$1.29
$2.71
n/a
FD MCap / Gold Eq.:
$11.75
$10.89
n/a
FD MCap / Silver Eq.:
$0.14
$0.13
n/a
FD MCap / Per Metal as % Spot Price:
0.64%
0.56%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/22/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/03/2023
Spot Gold:
$1,827.20
$1,947.30
06/03/2023
Spot Silver:
$21.61
$23.59
06/03/2023
Gold:Silver Ratio:
84.55
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: