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

Orvana Minerals Corp.

www: www.orvana.com   email: jhillis@orvana.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:ORV CAD
OTCMKTS:ORVMF USD

Description

Orvana Minerals Corp. are a gold focused junior, emerging mid-tier producer with two producing mines in Bolivia and Spain, one mine in development in Argentina and three exploration properties. Currently they produce roughly 65koz. of gold per year. They have approximately 1.85Moz. of gold in the reserves and resources category of which 0.85Moz. are in the measured and indicated category. They have a market capitalisation of ~$14.52M which is a fall of roughly 42% over the last two months. As of 02/07/2020 they have ~$18M debt and ~$12M cash. They have 137M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 02/07/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $24.85M $14.52M 02/07/2020 $-10.33M
Total Assets: $158.00M $158.00M 02/07/2020 $0.00M
Total Liabilities: $81.00M $81.00M 02/07/2020 $0.00M
Current Assets: $39.00M $39.00M 02/07/2020 $0.00M
Current Liabilities: $49.00M $49.00M 02/07/2020 $0.00M
Total Debt: $18.00M $18.00M 02/07/2020 $0.00M
Cash: $12.00M $12.00M 02/07/2020 $0.00M
Enterprise Value: $30.85M $20.52M 08/26/1970 $-10.33M
Cash Flow: $7.74M $8.67M never $0.93M
Cash Flow Multiple: 3.21 1.67 never -1.54
Net Debt to
Cash Flow Ratio:
0.78 0.69 never -0.08
Finance within 1 year: 02/07/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/07/2020 0.00%
Misc 02/07/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 136,623,000 136,623,000 02/07/2020 0
Shares (FD): 137,623,000 137,623,000 02/07/2020 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 02/07/2020 n/a
Production (Gold Eq Oz.): (guess) 
65,000
(guess) 
65,000
02/07/2020 0
Production (Silver Eq Oz.): (guess) 
5,775,693
(guess) 
7,301,483
02/07/2020 1,525,790
Initial CapEx (Outstanding): n/a n/a 02/07/2020 n/a
Funding Option: n/a n/a 02/07/2020 n/a
Documentation: none PRODUCER 02/12/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/07/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.35M 0.35M 02/07/2020 0.00M
Measured & Indicated: 0.85M 0.85M 02/07/2020 0.00M
Inferred: 1.00M 1.00M 02/07/2020 0.00M
Reserves & Resources: 1.85M 1.85M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.32M 0.32M 02/07/2020 0.00M
Measured & Indicated: 0.68M 0.68M 02/07/2020 0.00M
Inferred: 0.45M 0.45M 02/07/2020 0.00M
Reserves & Resources: 1.13M 1.13M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
65,000oz.
(guess) 
65,000oz.
02/07/2020 0oz.
Cash Cost: $1,000 $1,000 02/07/2020 $0.00
Extra Operating Cost: $400 $400 02/07/2020 $0.00
Average Grade: 3.50 g/t 3.50 g/t 02/07/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/12/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 02/07/2020 0.00M
Annual Production: 130,000oz. 130,000oz. 02/07/2020 0oz.
Cash Cost: $950 $950 02/07/2020 $0
Extra Operating Cost: $400 $400 02/07/2020 $0
SILVER 02/07/2020
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 02/07/2020 0.00M
Measured & Indicated: n/a n/a 02/07/2020 0.00M
Inferred: n/a n/a 02/07/2020 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 02/07/2020 0.00M
Measured & Indicated: n/a n/a 02/07/2020 0.00M
Inferred: n/a n/a 02/07/2020 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 02/07/2020 $0.00
Extra Operating Cost: n/a n/a 02/07/2020 $0.00
Average Grade: n/a n/a 02/07/2020 n/a
Recovery Rate: n/a n/a 02/07/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/07/2020 0.00M
Annual Production: n/a n/a 02/07/2020 n/a
Cash Cost: n/a n/a 02/07/2020 n/a
Extra Operating Cost: n/a n/a 02/07/2020 n/a

Property

Last Analysis Data  (02/07/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
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.
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.
Development Argentina, Argentina Taguas 100% (guess) 3,000 Open Pit show
500,000 gold
20 million oz Silver

PEA
70,000 AUEQ production
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
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
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.
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.
Development Argentina, Argentina Taguas 100% (guess) 3,000 Open Pit show
500,000 gold
20 million oz Silver

PEA
70,000 AUEQ production
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
Exploration Nevada, USA Aztec 100% n/a n/a n/a
Total Land Package Size (ha): 3,000  

Profitability (by resource)

Proven &
Probable
02/07/2020
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.): 0.35M 0.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.22M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.32M 0.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.39M
Maximum Profit (Gold): $37.51M $42.03M n/a $4.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $37.51M $42.03M n/a $4.52M
Max Profit / Current MCap: 1.510 2.894 n/a 1.385
Max Profit Per Share (Gold): $0.27 $0.31 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.27 $0.31 n/a $0.03
Total Free Profit Per Share: $0.03 $0.16 n/a $0.12
FD Mkt. Cap / Gold Eq.: $78.88 $46.09 n/a $-32.78
FD Mkt. Cap / Silver Eq.: $0.89 $0.41 n/a $-0.48
FD Mkt. Cap / Per Metal
as % Spot Price:
5.02% 2.90% n/a -2.13%
Measured &
Indicated
02/07/2020
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.): 0.85M 0.85M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.95M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.68M 0.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 15.84M
Maximum Profit (Gold): $80.37M $90.06M n/a $9.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $80.37M $90.06M n/a $9.69M
Max Profit / Current MCap: 3.235 6.202 n/a 2.968
Max Profit Per Share (Gold): $0.58 $0.65 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.58 $0.65 n/a $0.07
Total Free Profit Per Share: $0.34 $0.50 n/a $0.16
FD Mkt. Cap / Gold Eq.: $36.81 $21.51 n/a $-15.30
FD Mkt. Cap / Silver Eq.: $0.41 $0.19 n/a $-0.22
FD Mkt. Cap / Per Metal
as % Spot Price:
2.34% 1.35% n/a -0.99%

Reserves &
Resources
02/07/2020
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.): 1.85M 1.85M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 43.43M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.13M 1.13M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 26.41M
Maximum Profit (Gold): $133.95M $150.10M n/a $16.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $133.95M $150.10M n/a $16.14M
Max Profit / Current MCap: 5.391 10.337 n/a 4.946
Max Profit Per Share (Gold): $0.97 $1.09 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.97 $1.09 n/a $0.12
Total Free Profit Per Share: $0.73 $0.94 n/a $0.21
FD Mkt. Cap / Gold Eq.: $22.09 $12.91 n/a $-9.18
FD Mkt. Cap / Silver Eq.: $0.25 $0.11 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
1.41% 0.81% n/a -0.60%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.