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

Inv Metals Inc

www: www.invmetals.com   email: info@invmetals.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:ILNLF USD
TSE:INV CAD

Description

Inv Metals Inc are a gold focused junior, late stage development company with one mine in development in Ecuador and exploration properties. They have approximately 3Moz. of gold in the reserves and resources category of which 2.7Moz. are in the measured and indicated category. They have a market capitalisation of ~C$88.22M which is a rise of roughly 123% over the last six months. As of 02/06/2020 they have no debt and ~C$5.22M cash. They have 136M 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 02/06/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $39.60M $88.22M 02/06/2020 $48.62M
Total Assets: $58.70M $58.20M 02/06/2020 $-0.50M
Total Liabilities: $1.66M $1.64M 02/06/2020 $-0.01M
Current Assets: $6.02M $5.97M 02/06/2020 $-0.05M
Current Liabilities: $0.90M $0.90M 02/06/2020 $-0.01M
Total Debt: $0.00M $0.00M 02/06/2020 $0.00M
Cash: $5.27M $5.22M 02/06/2020 $-0.04M
Enterprise Value: $34.34M $83.00M 08/18/1972 $48.66M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 02/06/2020 n/a
Tax Rate: (guess)  41.00% (CG)  41.00% 05/31/2020 0.00%
Misc 02/06/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 136,187,000 136,187,000 02/06/2020 0
Shares (FD): 144,191,000 144,191,000 02/06/2020 0
Insider Ownership: n/a 50% 05/31/2020 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2021 02/06/2020 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/06/2020 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/06/2020 0
Initial CapEx (Outstanding): $310.00M
782.73% of Mkt.Cap		 $310.00M
351.39% of Mkt.Cap 		02/06/2020 $0.00M
Funding Option: n/a n/a 02/06/2020 n/a
Documentation: none PFS 05/31/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/06/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.20M 2.20M 02/06/2020 0.00M
Measured & Indicated: 2.70M 2.70M 02/06/2020 0.00M
Inferred: 0.30M 0.30M 02/06/2020 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.98M 1.98M 02/06/2020 0.00M
Measured & Indicated: 2.34M 2.34M 02/06/2020 0.00M
Inferred: 0.14M 0.14M 02/06/2020 0.00M
Reserves & Resources: 2.48M 2.48M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 02/06/2020 $0.00
Extra Operating Cost: n/a n/a 02/06/2020 $0.00
Average Grade: 4.00 g/t 4.00 g/t 02/06/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/31/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 02/06/2020 0.00M
Annual Production: 150,000oz. 150,000oz. 02/06/2020 0oz.
Cash Cost: $650 $650 02/06/2020 $0
Extra Operating Cost: $400 $400 02/06/2020 $0
SILVER 02/06/2020
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 02/06/2020 0.00M
Measured & Indicated: n/a n/a 02/06/2020 0.00M
Inferred: n/a n/a 02/06/2020 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 02/06/2020 0.00M
Measured & Indicated: n/a n/a 02/06/2020 0.00M
Inferred: n/a n/a 02/06/2020 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 02/06/2020 $0.00
Extra Operating Cost: n/a n/a 02/06/2020 $0.00
Average Grade: n/a n/a 02/06/2020 n/a
Recovery Rate: n/a n/a 02/06/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/06/2020 0.00M
Annual Production: n/a n/a 02/06/2020 n/a
Cash Cost: n/a n/a 02/06/2020 n/a
Extra Operating Cost: n/a n/a 02/06/2020 n/a

Property

Last Analysis Data  (02/06/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cuenca, Ecuador Loma Larga 100% 8,000 n/a show
PFS completed in 2015.
Construction possible in 2018.
Exploration Para State, Brazil Itapora 100% n/a n/a n/a
Exploration Timmins, Ontario, Canada Montcalm 100% n/a n/a n/a
Exploration Ecuador, Ecuador Carolina 100% (guess) n/a n/a show
Early Exploration.
Exploration Ecuador, Ecuador La Rebuscada 100% (guess) n/a n/a show
Early exploration.
Exploration Ecuador, Ecuador Las Penas 100% (guess) n/a n/a show
Early exploration.
Exploration Ecuador, Ecuador Tierras Colloradas 100% (guess) n/a n/a show
Early exploration.
Total Land Package Size (ha): 8,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Para State, Brazil Itapora 100% n/a n/a n/a
Exploration Timmins, Ontario, Canada Montcalm 100% n/a n/a n/a
Development Cuenca, Ecuador Loma Larga 100% 8,000 n/a show
PFS completed in 2015.
Construction possible in 2018.
Exploration Ecuador, Ecuador Carolina 100% (guess) n/a n/a show
Early Exploration.
Exploration Ecuador, Ecuador La Rebuscada 100% (guess) n/a n/a show
Early exploration.
Exploration Ecuador, Ecuador Las Penas 100% (guess) n/a n/a show
Early exploration.
Exploration Ecuador, Ecuador Tierras Colloradas 100% (guess) n/a n/a show
Early exploration.
Total Land Package Size (ha): 8,000  

Profitability (by resource)

Proven &
Probable		 02/06/2020
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.): 2.20M 2.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -15.54M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.98M 1.98M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -13.98M
Maximum Profit (Gold): $605.24M $1,083.16M n/a $477.91M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $605.24M $1,083.16M n/a $477.91M
Max Profit / Current MCap: 15.282 12.278 n/a -3.004
Max Profit Per Share (Gold): $4.20 $7.51 n/a $3.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.20 $7.51 n/a $3.31
Total Free Profit Per Share: $3.83 $6.69 n/a $2.86
FD Mkt. Cap / Gold Eq.: $20.00 $44.56 n/a $24.55
FD Mkt. Cap / Silver Eq.: $0.23 $0.55 n/a $0.32
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.28% 2.25% n/a 0.98%
Measured &
Indicated		 02/06/2020
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.): 2.70M 2.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -19.07M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.34M 2.34M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -16.53M
Maximum Profit (Gold): $715.29M $1,280.09M n/a $564.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $715.29M $1,280.09M n/a $564.80M
Max Profit / Current MCap: 18.061 14.510 n/a -3.551
Max Profit Per Share (Gold): $4.96 $8.88 n/a $3.92
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.96 $8.88 n/a $3.92
Total Free Profit Per Share: $4.60 $8.06 n/a $3.46
FD Mkt. Cap / Gold Eq.: $16.93 $37.70 n/a $20.78
FD Mkt. Cap / Silver Eq.: $0.19 $0.46 n/a $0.27
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.08% 1.91% n/a 0.83%

Reserves &
Resources		 02/06/2020
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -21.19M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.48M 2.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -17.48M
Maximum Profit (Gold): $756.56M $1,353.94M n/a $597.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $756.56M $1,353.94M n/a $597.39M
Max Profit / Current MCap: 19.103 15.347 n/a -3.755
Max Profit Per Share (Gold): $5.25 $9.39 n/a $4.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.25 $9.39 n/a $4.14
Total Free Profit Per Share: $4.88 $8.57 n/a $3.69
FD Mkt. Cap / Gold Eq.: $16.00 $35.64 n/a $19.64
FD Mkt. Cap / Silver Eq.: $0.18 $0.44 n/a $0.26
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.02% 1.80% n/a 0.78%

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.