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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Inv Metals Inc
www: www.invmetals.com     email: info@invmetals.com

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$31.25M which is a fall of roughly 39% over the last five months. As of 03/02/2019 they have no debt and ~C$5.36M cash. They have 92M 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 03/02/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $51.02M $31.25M 03/02/2019 $-19.77M
Total Assets: $59.12M $59.75M 03/02/2019 $0.63M
Total Liabilities: $1.67M $1.69M 03/02/2019 $0.02M
Current Assets: $6.06M $6.13M 03/02/2019 $0.06M
Current Liabilities: $0.91M $0.92M 03/02/2019 $0.01M
Total Debt: $0.00M $0.00M 03/02/2019 $0.00M
Cash: $5.31M $5.36M 03/02/2019 $0.06M
Enterprise Value: $45.72M $25.89M 10/27/1970 $-19.83M
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: 03/02/2019 n/a
Tax Rate: (guess)  41.00% (CG)  41.00% 03/02/2019 0.00%
Misc 03/02/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 92,000,000 92,000,000 03/02/2019 0
Shares (FD): 102,000,000 102,000,000 03/02/2019 0
Insider Ownership: n/a 50% 03/02/2019 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2021 03/02/2019 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
03/02/2019 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
03/02/2019 0
Initial CapEx (Outstanding): $310.00M
607.57% of Mkt.Cap
$310.00M
991.92% of Mkt.Cap
03/02/2019 $0.00M
Funding Option: n/a n/a 03/02/2019 n/a
Documentation: none PFS 03/02/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/02/2019
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 03/02/2019 0.00M
Measured & Indicated: 2.70M 2.70M 03/02/2019 0.00M
Inferred: 0.30M 0.30M 03/02/2019 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 03/02/2019 0.00M
Measured & Indicated: 2.34M 2.34M 03/02/2019 0.00M
Inferred: 0.14M 0.14M 03/02/2019 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 03/02/2019 $0.00
Extra Operating Cost: n/a n/a 03/02/2019 $0.00
Average Grade: 4.00 g/t 4.00 g/t 03/02/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/02/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 2.50M 2.50M 03/02/2019 0.00M
Annual Production: 150,000oz. 150,000oz. 03/02/2019 0oz.
Cash Cost: $650 $650 03/02/2019 $0
Extra Operating Cost: $400 $400 03/02/2019 $0
SILVER 03/02/2019
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 03/02/2019 0.00M
Measured & Indicated: n/a n/a 03/02/2019 0.00M
Inferred: n/a n/a 03/02/2019 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 03/02/2019 0.00M
Measured & Indicated: n/a n/a 03/02/2019 0.00M
Inferred: n/a n/a 03/02/2019 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 03/02/2019 $0.00
Extra Operating Cost: n/a n/a 03/02/2019 $0.00
Average Grade: n/a n/a 03/02/2019 n/a
Recovery Rate: n/a n/a 03/02/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/02/2019 0.00M
Annual Production: n/a n/a 03/02/2019 n/a
Cash Cost: n/a n/a 03/02/2019 n/a
Extra Operating Cost: n/a n/a 03/02/2019 n/a

Property

Last Analysis Data  (03/02/2019)
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 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.
Exploration Kaokoland Region, Namibia Kaoko 35% (guess) n/a n/a show
35% JV with Tech Resources. Teck is the operator and holds 65%.
Total Land Package Size (ha): 8,000  
Current Data
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 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.
Exploration Kaokoland Region, Namibia Kaoko 35% (guess) n/a n/a show
35% JV with Tech Resources. Teck is the operator and holds 65%.
Total Land Package Size (ha): 8,000  

Profitability (by resource)

Proven &
Probable
03/02/2019
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 7.32M
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 6.59M
Maximum Profit (Gold): $283.64M $432.58M n/a $148.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $283.64M $432.58M n/a $148.95M
Max Profit / Current MCap: 5.559 13.842 n/a 8.282
Max Profit Per Share (Gold): $2.78 $4.24 n/a $1.46
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.78 $4.24 n/a $1.46
Total Free Profit Per Share: $2.12 $3.84 n/a $1.72
FD Mkt. Cap / Gold Eq.: $25.77 $15.78 n/a $-9.98
FD Mkt. Cap / Silver Eq.: $0.30 $0.18 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
1.99% 1.11% n/a -0.88%
Measured &
Indicated
03/02/2019
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 8.98M
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 7.79M
Maximum Profit (Gold): $335.21M $511.24M n/a $176.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $335.21M $511.24M n/a $176.03M
Max Profit / Current MCap: 6.570 16.358 n/a 9.788
Max Profit Per Share (Gold): $3.29 $5.01 n/a $1.73
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.29 $5.01 n/a $1.73
Total Free Profit Per Share: $2.63 $4.61 n/a $1.99
FD Mkt. Cap / Gold Eq.: $21.80 $13.36 n/a $-8.45
FD Mkt. Cap / Silver Eq.: $0.26 $0.15 n/a $-0.11
FD Mkt. Cap / Per Metal
as % Spot Price:
1.69% 0.94% n/a -0.75%

Reserves &
Resources
03/02/2019
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 9.98M
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 8.24M
Maximum Profit (Gold): $354.55M $540.73M n/a $186.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $354.55M $540.73M n/a $186.18M
Max Profit / Current MCap: 6.949 17.302 n/a 10.353
Max Profit Per Share (Gold): $3.48 $5.30 n/a $1.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.48 $5.30 n/a $1.83
Total Free Profit Per Share: $2.82 $4.90 n/a $2.09
FD Mkt. Cap / Gold Eq.: $20.62 $12.63 n/a $-7.99
FD Mkt. Cap / Silver Eq.: $0.24 $0.14 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
1.59% 0.89% n/a -0.71%

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.