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

Minnova Corp

www: minnovacorp.ca   email: gglenn@minnovacorp.ca
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:MCI CAD
OTCMKTS:AGRDF USD

Description

Minnova Corp are a gold focused junior, late stage developer with one mine in development in Canada and one exploration property. They have approximately 0.7Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$6.01M which is a rise of roughly 105% over the last nine months. As of 12/09/2024 they have ~C$1M debt and ~C$0.07M cash. They have 70M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 12/09/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $2.93M $6.01M 12/09/2024
MCap (OS): $2.48M $5.06M 12/09/2024
Total Assets: $10.61M $10.85M 12/09/2024
Total Liabilities: $3.82M $3.91M 12/09/2024
Current Assets: $0.07M $0.07M 12/09/2024
Current Liabilities: $1.41M $1.45M 12/09/2024
Total Debt: $0.85M $0.87M 12/09/2024
Cash: $0.07M $0.07M 12/09/2024
Debt (Net): $0.78M $0.80M
Enterprise Value: $3.71M $6.80M 03/20/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/09/2024
Misc 12/09/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 70,000,000 70,000,000 12/09/2024
Shares (FD): 83,000,000 83,000,000 12/09/2024
Insider Ownership: n/a n/a 09/29/2023
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a n/a 12/09/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/09/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/09/2024
Development Phase: none PEA Released 12/09/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 8
Developer: Location Risk for Production
 12/09/2023
Cash Flow Multiple: 2 2 12/09/2023

Resource Data

GOLD 12/09/2024
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 12/09/2024
Measured & Indicated: 0.30M 0.30M 12/09/2024
Inferred: 0.40M 0.40M 12/09/2024
Reserves & Resources: 0.70M 0.70M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/09/2024
Measured & Indicated: 0.20M 0.20M 12/09/2024
Inferred: 0.17M 0.17M 12/09/2024
Reserves & Resources: 0.37M 0.37M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/09/2024
Extra Operating Cost: n/a n/a 12/09/2024
Total: $1,650 $1,650 12/09/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 4.50 g/t 4.50 g/t 12/09/2024
Open Pit (Avg): n/a n/a 12/09/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/09/2024
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 12/09/2024
Annual Production: 40,000oz. 40,000oz. 12/09/2024
Cash Cost: $1,100 $1,100 12/09/2024
Extra Operating Cost: $550 $550 12/09/2024
SILVER 12/09/2024
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 12/09/2024
Measured & Indicated: n/a n/a 12/09/2024
Inferred: n/a n/a 12/09/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/09/2024
Measured & Indicated: n/a n/a 12/09/2024
Inferred: n/a n/a 12/09/2024
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 12/09/2024
Extra Operating Cost: n/a n/a 12/09/2024
Total: n/a n/a 12/09/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/09/2024
Open Pit (Avg): n/a n/a 12/09/2023
Recovery Rate: n/a n/a 12/09/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/09/2024
Annual Production: n/a n/a 12/09/2024
Cash Cost: n/a n/a 12/09/2024
Extra Operating Cost: n/a n/a 12/09/2024

Property

Last Analysis Data  (12/09/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev PL
100 show
PEA to produce 40,000 oz for 10 years.

Only $30 million capex. Permitted mill.

Size: 2,000 ha
Exp La Esperanza
100 show
Size: 700 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev PL
100 30.00 show
PEA to produce 40,000 oz for 10 years.

Only $30 million capex. Permitted mill.

Size: 2,000 ha
Exp La Esperanza
100 show
Size: 700 ha

Profitability (by resource)

Proven &
Probable		 12/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 12/09/2024
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.): 0.30M 0.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.20M 0.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $205.96M $413.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $205.96M $413.18M n/a
Max Profit / Current MCap: 70.174 68.802 n/a
Max Profit Per Share (Gold): $2.48 $4.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.48 $4.98 n/a
Total Free Profit Per Share: $2.43 $4.88 n/a
FD MCap / Gold Eq.: $14.39 $29.44 n/a
FD MCap / Silver Eq.: $0.17 $0.34 n/a
FD MCap / Per Metal
as % Spot Price:		 0.54% 0.80% n/a
EV / Gold Eq.: $18.20 $33.34 n/a
EV / Silver Eq.: $0.22 $0.39 n/a
EV / Per Metal
as % Spot Price:		 0.68% 0.91% n/a

Reserves &
Resources		 12/09/2024
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.): 0.70M 0.70M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.37M 0.37M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $377.59M $757.49M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $377.59M $757.49M n/a
Max Profit / Current MCap: 128.651 126.138 n/a
Max Profit Per Share (Gold): $4.55 $9.13 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.55 $9.13 n/a
Total Free Profit Per Share: $4.50 $9.03 n/a
FD MCap / Gold Eq.: $7.85 $16.06 n/a
FD MCap / Silver Eq.: $0.09 $0.19 n/a
FD MCap / Per Metal
as % Spot Price:		 0.30% 0.44% n/a
EV / Gold Eq.: $9.93 $18.18 n/a
EV / Silver Eq.: $0.12 $0.21 n/a
EV / Per Metal
as % Spot Price:		 0.37% 0.49% 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.     ×