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
Calculated using the site's default values.  Re-calculate using:

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 ~$15.2M which is a fall of roughly 19% over the last seven 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.

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

General Details

Financial 02/22/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $18.72M $15.20M 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 $30.20M 12/16/1970
Cash Flow: $6.36M $8.66M never
Cash Flow Multiple: 2.94 1.76 never
Net Debt to
Cash Flow Ratio:		 2.36 1.73 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) 
4,168,002		 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: 0.2
n/a
 0.1
Producer: 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 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.
Exp Laniel Claims 100% n/a
Exp Morrisette Creek 100% n/a
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.
Exp Aztec 100% n/a
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.
Exp Laniel Claims 100% n/a
Exp Morrisette Creek 100% n/a
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.
Exp Aztec 100% 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 $54.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $40.07M $54.53M n/a
Max Profit / Current MCap: 2.141 3.588 n/a
Max Profit Per Share (Gold): $0.29 $0.40 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.29 $0.40 n/a
Total Free Profit Per Share: $0.11 $0.25 n/a
FD MCap / Gold Eq.: $59.42 $48.25 n/a
FD MCap / Silver Eq.: $0.70 $0.58 n/a
FD MCap / Per Metal
as % Spot Price:		 3.25% 2.58% 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 $197.85M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $145.39M $197.85M n/a
Max Profit / Current MCap: 7.767 13.019 n/a
Max Profit Per Share (Gold): $1.06 $1.44 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.06 $1.44 n/a
Total Free Profit Per Share: $0.88 $1.29 n/a
FD MCap / Gold Eq.: $16.38 $13.30 n/a
FD MCap / Silver Eq.: $0.19 $0.16 n/a
FD MCap / Per Metal
as % Spot Price:		 0.90% 0.71% 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 $275.75M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $202.63M $275.75M n/a
Max Profit / Current MCap: 10.825 18.144 n/a
Max Profit Per Share (Gold): $1.48 $2.01 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.48 $2.01 n/a
Total Free Profit Per Share: $1.29 $1.86 n/a
FD MCap / Gold Eq.: $11.75 $9.54 n/a
FD MCap / Silver Eq.: $0.14 $0.11 n/a
FD MCap / Per Metal
as % Spot Price:		 0.64% 0.51% n/a

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.     ×