Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:MCI
CAD
OTCMKTS:AGRDF
USD
Description
Minnova Corp are a gold focused junior, late stage development company 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$2.32M which is a fall of roughly 52% over the last eight months. As of 12/15/2021 they have no debt and ~C$0.08M cash. They have 44M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$4.81M
$2.32M
04/28/2022
$-2.49M
Total Assets:
$15.72M
$15.68M
12/15/2021
$-0.05M
Total Liabilities:
$4.21M
$4.19M
12/15/2021
$-0.01M
Current Assets:
$0.24M
$0.24M
12/15/2021
$0.00M
Current Liabilities:
$1.56M
$1.55M
12/15/2021
$0.00M
Total Debt:
$0.00M
$0.00M
12/15/2021
$0.00M
Cash:
$0.08M
$0.08M
12/15/2021
$0.00M
Enterprise Value:
$4.73M
$2.24M
01/26/1970
$-2.49M
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:
12/15/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/15/2021
0.00%
Misc
12/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
43,580,000
43,580,000
12/15/2021
0
Shares (FD):
51,500,000
54,275,000
04/28/2022
2,775,000
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/15/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/15/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/15/2021
0
Initial CapEx (Outstanding):
$25.00M519.47% of Mkt.Cap
$25.00M1078.65% of Mkt.Cap
12/15/2021
$0.00M
Funding Option:
n/a
n/a
12/15/2021
n/a
Documentation:
none
PEA
04/28/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
12/15/2021 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
12/15/2021
0.00M
Measured & Indicated:
0.30M
0.30M
12/15/2021
0.00M
Inferred:
0.40M
0.40M
12/15/2021
0.00M
Reserves & Resources:
0.70M
0.70M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/15/2021
0.00M
Measured & Indicated:
0.22M
0.22M
12/15/2021
0.00M
Inferred:
0.18M
0.18M
12/15/2021
0.00M
Reserves & Resources:
0.40M
0.40M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/15/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/15/2021
$0.00
Average Grade:
5.00 g/t
5.00 g/t
12/15/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/28/2022
0.00%
F U T U R E
Proven & Probable:
0.60M
0.60M
12/15/2021
0.00M
Annual Production:
60,000oz.
60,000oz.
12/15/2021
0oz.
Cash Cost:
$850
$850
12/15/2021
$0
Extra Operating Cost:
$450
$450
12/15/2021
$0
SILVER
12/15/2021 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
12/15/2021
0.00M
Measured & Indicated:
n/a
n/a
12/15/2021
0.00M
Inferred:
n/a
n/a
12/15/2021
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
12/15/2021
0.00M
Measured & Indicated:
n/a
n/a
12/15/2021
0.00M
Inferred:
n/a
n/a
12/15/2021
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
12/15/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/15/2021
$0.00
Average Grade:
n/a
n/a
12/15/2021
n/a
Recovery Rate:
n/a
n/a
12/15/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/15/2021
0.00M
Annual Production:
n/a
n/a
12/15/2021
n/a
Cash Cost:
n/a
n/a
12/15/2021
n/a
Extra Operating Cost:
n/a
n/a
12/15/2021
n/a
Property
Last Analysis Data (12/15/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Manitoba , Canada
PL
100%
2,000
Both
show
PEA to produce 40,000 oz for 10 years.
Only $30 million capex. Permitted mill.
Exploration
Pullo , Peru
La Esperanza
100% (guess)
700
n/a
n/a
Total Land Package Size (ha):
2,700
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Manitoba , Canada
PL
100%
2,000
Both
show
PEA to produce 40,000 oz for 10 years.
Only $30 million capex. Permitted mill.
Exploration
Pullo , Peru
La Esperanza
100% (guess)
700
n/a
n/a
Total Land Package Size (ha):
2,700
Profitability (by resource)
Proven & Probable
12/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
12/15/2021 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.):
0.30M
0.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
1.41M
P L A U S I B L E
Gold Eq. Oz.:
0.22M
0.22M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
1.02M
Maximum Profit (Gold):
$72.11M
$81.35M
n/a
$9.24M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$72.11M
$81.35M
n/a
$9.24M
Max Profit / Current MCap:
14.983
35.097
n/a
20.114
Max Profit Per Share (Gold):
$1.40
$1.50
n/a
$0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.40
$1.50
n/a
$0.10
Total Free Profit Per Share:
$1.28
$1.44
n/a
$0.16
FD Mkt. Cap / Gold Eq.:
$22.28
$10.73
n/a
$-11.55
FD Mkt. Cap / Silver Eq.:
$0.28
$0.13
n/a
$-0.15
FD Mkt. Cap / Per Metal as % Spot Price:
1.25%
0.58%
n/a
-0.67%
Reserves & Resources
12/15/2021 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.):
0.70M
0.70M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
3.29M
P L A U S I B L E
Gold Eq. Oz.:
0.40M
0.40M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
1.86M
Maximum Profit (Gold):
$132.20M
$149.13M
n/a
$16.94M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$132.20M
$149.13M
n/a
$16.94M
Max Profit / Current MCap:
27.469
64.345
n/a
36.876
Max Profit Per Share (Gold):
$2.57
$2.75
n/a
$0.18
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.57
$2.75
n/a
$0.18
Total Free Profit Per Share:
$2.45
$2.69
n/a
$0.25
FD Mkt. Cap / Gold Eq.:
$12.15
$5.85
n/a
$-6.30
FD Mkt. Cap / Silver Eq.:
$0.15
$0.07
n/a
$-0.08
FD Mkt. Cap / Per Metal as % Spot Price:
0.68%
0.32%
n/a
-0.37%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/15/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7787
CAD 0.7764
08/10/2022
Spot Gold:
$1,776.90
$1,838.00
08/10/2022
$61.10
Spot Silver:
$22.06
$21.56
08/10/2022
$-0.50
Gold:Silver Ratio:
80.55
85.25
08/10/2022
4.70
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: