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 and one mine in development in Argentina. 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 ~$28.1M which is a rise of roughly 120% over the last ten months. As of 02/19/2024 they have ~$10M debt and ~$3.86M 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
02/19/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$12.78M
$28.10M
02/19/2024
Total Assets:
$113.64M
$113.64M
02/19/2024
Total Liabilities:
$63.01M
$63.01M
02/19/2024
Current Assets:
$19.56M
$19.56M
02/19/2024
Current Liabilities:
$36.30M
$36.30M
02/19/2024
Total Debt:
$10.00M
$10.00M
02/19/2024
Cash:
$3.86M
$3.86M
02/19/2024
Enterprise Value:
$18.92M
$34.25M
02/01/1971
Cash Flow:
$15.73M
$47.32M
never
Cash Flow Multiple:
0.81
0.59
never
Net Debt to Cash Flow Ratio:
0.39
0.13
never
Finance within 1 year:
02/19/2024
Misc
02/19/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
136,623,171
136,623,171
02/19/2024
Shares (FD):
143,507,640
143,507,640
02/19/2024
Insider Ownership:
n/a
50%
02/19/2024
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
02/19/2024
Production (Gold Eq Oz.):
(guess) 50,000
(guess) 50,000
02/19/2024
Production (Silver Eq Oz.) :
(guess) 4,394,852
(guess) 4,272,360
02/19/2024
Initial CapEx (Outstanding):
n/a
n/a
02/19/2024
Funding Option:
n/a
n/a
02/19/2024
Documentation:
none
PRODUCER
02/19/2024
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
4
4
04/19/2023
Resource Data
GOLD
02/19/2024 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
02/19/2024
Measured & Indicated:
1.50M
1.50M
02/19/2024
Inferred:
1.00M
1.00M
02/19/2024
Reserves & Resources:
2.50M
2.50M
never
P L A U S I B L E
Proven & Probable:
0.32M
0.32M
02/19/2024
Measured & Indicated:
1.14M
1.14M
02/19/2024
Inferred:
0.45M
0.45M
02/19/2024
Reserves & Resources:
1.59M
1.59M
never
C U R R E N T
Annual Production:
(guess) 50,000oz.
(guess) 50,000oz.
02/19/2024
Cash Cost:
$1,100
$1,100
02/19/2024
Extra Operating Cost:
$600
$600
02/19/2024
Total:
$1,700
$1,700
02/19/2024
Margin (Free Cash Flow):
$315 (16%)
$946 (36%)
G R A D E
Underground (Avg):
3.50 g/t
3.50 g/t
02/19/2024
Open Pit (Avg):
n/a
n/a
02/19/2024
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
02/19/2024
F U T U R E
Proven & Probable:
2.00M
2.00M
02/19/2024
Annual Production:
85,000oz.
85,000oz.
02/19/2024
Cash Cost:
$1,200
$1,200
02/19/2024
Extra Operating Cost:
$700
$700
02/19/2024
SILVER
02/19/2024 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
02/19/2024
Measured & Indicated:
n/a
n/a
02/19/2024
Inferred:
n/a
n/a
02/19/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/19/2024
Measured & Indicated:
n/a
n/a
02/19/2024
Inferred:
n/a
n/a
02/19/2024
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
02/19/2024
Extra Operating Cost:
n/a
n/a
02/19/2024
Total:
n/a
n/a
02/19/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
02/19/2024
Open Pit (Avg):
n/a
n/a
02/19/2024
Recovery Rate:
n/a
n/a
02/19/2024
F U T U R E
Proven & Probable:
n/a
n/a
02/19/2024
Annual Production:
n/a
n/a
02/19/2024
Cash Cost:
n/a
n/a
02/19/2024
Extra Operating Cost:
n/a
n/a
02/19/2024
Property
Last Analysis Data (02/19/2024)
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.
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.
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.
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.
Total Land Package Size (ha):
3,000
Profitability (by resource)
Proven & Probable
02/19/2024 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):
$99.10M
$298.08M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$99.10M
$298.08M
n/a
Max Profit / Current MCap:
7.757
10.606
n/a
Max Profit Per Share (Gold):
$0.69
$2.08
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.69
$2.08
n/a
Total Free Profit Per Share:
$0.57
$1.80
n/a
FD MCap / Gold Eq.:
$40.56
$89.22
n/a
FD MCap / Silver Eq.:
$0.46
$1.04
n/a
FD MCap / Per Metal as % Spot Price:
2.01%
3.37%
n/a
Measured & Indicated
02/19/2024 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):
$359.59M
$1,081.62M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$359.59M
$1,081.62M
n/a
Max Profit / Current MCap:
28.147
38.486
n/a
Max Profit Per Share (Gold):
$2.51
$7.54
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.51
$7.54
n/a
Total Free Profit Per Share:
$2.39
$7.26
n/a
FD MCap / Gold Eq.:
$11.18
$24.59
n/a
FD MCap / Silver Eq.:
$0.13
$0.29
n/a
FD MCap / Per Metal as % Spot Price:
0.55%
0.93%
n/a
Reserves & Resources
02/19/2024 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):
$501.16M
$1,507.46M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$501.16M
$1,507.46M
n/a
Max Profit / Current MCap:
39.229
53.638
n/a
Max Profit Per Share (Gold):
$3.49
$10.50
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.49
$10.50
n/a
Total Free Profit Per Share:
$3.37
$10.23
n/a
FD MCap / Gold Eq.:
$8.02
$17.64
n/a
FD MCap / Silver Eq.:
$0.09
$0.21
n/a
FD MCap / Per Metal as % Spot Price:
0.40%
0.67%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/19/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
12/03/2024
Spot Gold:
$2,014.60
$2,646.30
12/03/2024
Spot Silver:
$22.92
$30.97
12/03/2024
Gold:Silver Ratio:
87.90
85.45
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
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: