Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Orvana Minerals Corp

www: www.orvana.com   email: nmenendez@orvana.com
Category: Junior: Small 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, small producer with two producing mines in Bolivia and Spain and one mine in development in Argentina. Currently they produce roughly 40koz. of gold per year. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~$57.12M which is a rise of roughly 53% over the last two months. As of 02/22/2025 they have ~$37M debt and ~$31M 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 02/22/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $37.41M $57.12M 02/22/2025 $19.71M
Total Assets: $113.64M $113.64M 02/22/2025 $0.00M
Total Liabilities: $63.01M $63.01M 02/22/2025 $0.00M
Current Assets: $19.56M $19.56M 02/22/2025 $0.00M
Current Liabilities: $36.30M $36.30M 02/22/2025 $0.00M
Total Debt: $37.00M $37.00M 02/22/2025 $0.00M
Cash: $31.00M $31.00M 02/22/2025 $0.00M
Enterprise Value: $43.41M $63.12M 01/01/1972 $19.71M
Cash Flow: $17.41M $29.24M never $11.84M
Cash Flow Multiple: 2.15 1.95 never -0.20
Net Debt to
Cash Flow Ratio:		 0.34 0.21 never -0.14
Finance within 1 year: 02/22/2025 n/a
Misc 02/22/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 136,623,171 136,623,171 02/22/2025 0
Shares (FD): 143,507,640 143,507,640 02/22/2025 0
Insider Ownership: n/a 50% 02/22/2025 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/22/2025 n/a
Production (Gold Eq Oz.): (guess) 
40,000		 (guess) 
40,000		 02/22/2025 0
Production (Silver Eq Oz.): (guess) 
3,625,942		 (guess) 
3,984,094		 02/22/2025 358,152
Initial CapEx (Outstanding): n/a n/a 02/22/2025 n/a
Funding Option: n/a n/a 02/22/2025 n/a
Documentation: none PRODUCER 02/22/2025 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023 0
Cash Flow Multiplier: 6 6 02/22/2025 0.00

Resource Data

GOLD 02/22/2025
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 02/22/2025 0.00M
Measured & Indicated: 1.00M 1.00M 02/22/2025 0.00M
Inferred: 1.00M 1.00M 02/22/2025 0.00M
Reserves & Resources: 2.00M 2.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.28M 0.28M 02/22/2025 0.00M
Measured & Indicated: 0.70M 0.70M 02/22/2025 0.00M
Inferred: 0.40M 0.40M 02/22/2025 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
40,000oz.		 (guess) 
40,000oz.		 02/22/2025 0oz.
Cash Cost: $1,500 $1,500 02/22/2025 $0.00
Extra Operating Cost: $1,000 $1,000 02/22/2025 $0.00
Total: $2,500 $2,500 02/22/2025 $0.00
Margin (Free Cash Flow): $435 (15%) $731 (23%) $295.90
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 02/22/2025 n/a
Open Pit (Avg): n/a 0.30 g/t 02/22/2025 0.30 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 02/22/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 02/22/2025 0.00M
Annual Production: 70,000oz. 70,000oz. 02/22/2025 0oz.
Cash Cost: $1,500 $1,500 02/22/2025 $0
Extra Operating Cost: $800 $800 02/22/2025 $0
SILVER 02/22/2025
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 02/22/2025 0.00M
Measured & Indicated: n/a n/a 02/22/2025 0.00M
Inferred: n/a n/a 02/22/2025 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 02/22/2025 0.00M
Measured & Indicated: n/a n/a 02/22/2025 0.00M
Inferred: n/a n/a 02/22/2025 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 02/22/2025 $0.00
Extra Operating Cost: n/a n/a 02/22/2025 $0.00
Total: n/a n/a 02/22/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 02/22/2025 n/a
Open Pit (Avg): n/a n/a 02/19/2024 n/a
Recovery Rate: n/a n/a 02/22/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/22/2025 0.00M
Annual Production: n/a n/a 02/22/2025 n/a
Cash Cost: n/a n/a 02/22/2025 n/a
Extra Operating Cost: n/a n/a 02/22/2025 n/a

Property

Last Analysis Data  (02/22/2025)
Stage Name Owned Au Ag Cu Notes
Dev Taguas 100% show
500,000 gold
20 million oz Silver

PEA
70,000 AUEQ production
Prod Don Mario 100% show
Producing gold, silver, and copper. Small production.

15,000 oz gold in 2014 projected at low costs. $900 all-in per oz.
Prod El Valle-Boinas Carles 100% 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.
Total Land Package Size (ha): 3,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Taguas 100% show
500,000 gold
20 million oz Silver

PEA
70,000 AUEQ production
Prod Don Mario 100% show
Producing gold, silver, and copper. Small production.

15,000 oz gold in 2014 projected at low costs. $900 all-in per oz.
Prod El Valle-Boinas Carles 100% 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.
Total Land Package Size (ha): 3,000  

Profitability (by resource)

Proven &
Probable		 02/22/2025
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 3.13M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.28M 0.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.51M
Maximum Profit (Gold): $121.86M $204.71M n/a $82.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $121.86M $204.71M n/a $82.85M
Max Profit / Current MCap: 3.257 3.584 n/a 0.327
Max Profit Per Share (Gold): $0.85 $1.43 n/a $0.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.85 $1.43 n/a $0.58
Total Free Profit Per Share: $0.48 $0.88 n/a $0.40
FD MCap / Gold Eq.: $133.62 $204.00 n/a $70.38
FD MCap / Silver Eq.: $1.47 $2.05 n/a $0.57
FD MCap / Per Metal
as % Spot Price:		 4.55% 6.31% n/a 1.76%
Measured &
Indicated		 02/22/2025
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.95M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.70M 0.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.23M
Maximum Profit (Gold): $302.90M $508.85M n/a $205.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $302.90M $508.85M n/a $205.95M
Max Profit / Current MCap: 8.096 8.908 n/a 0.812
Max Profit Per Share (Gold): $2.11 $3.55 n/a $1.44
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.11 $3.55 n/a $1.44
Total Free Profit Per Share: $1.74 $3.00 n/a $1.26
FD MCap / Gold Eq.: $53.75 $82.07 n/a $28.32
FD MCap / Silver Eq.: $0.59 $0.82 n/a $0.23
FD MCap / Per Metal
as % Spot Price:		 1.83% 2.54% n/a 0.71%

Reserves &
Resources		 02/22/2025
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 17.91M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.10M 1.10M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.81M
Maximum Profit (Gold): $476.98M $801.29M n/a $324.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $476.98M $801.29M n/a $324.31M
Max Profit / Current MCap: 12.749 14.028 n/a 1.279
Max Profit Per Share (Gold): $3.32 $5.58 n/a $2.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.32 $5.58 n/a $2.26
Total Free Profit Per Share: $2.95 $5.03 n/a $2.08
FD MCap / Gold Eq.: $34.14 $52.12 n/a $17.98
FD MCap / Silver Eq.: $0.38 $0.52 n/a $0.15
FD MCap / Per Metal
as % Spot Price:		 1.16% 1.61% n/a 0.45%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults