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

Trevali Mining Corp

www: www.trevali.com   email: info@trevali.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:TREVF USD
TSE:TV CAD

Description

Trevali Mining Corp are a silver focused mid-tier producer with three producing mines in Canada, Namibia and Peru and two exploration properties. Currently they produce roughly 1.4Moz. of silver per year. They have approximately 70Moz. of silver in the reserves and resources category of which 45Moz. are in the measured and indicated category. They have a market capitalisation of ~$93.29M which is a fall of roughly 36% over the last twelve months. As of 09/21/2019 they have ~$88M debt and ~$53M cash. They have 814M 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 09/21/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $146.29M $93.29M 09/21/2019 $-53.00M
Total Assets: $750.00M $750.00M 09/21/2019 $0.00M
Total Liabilities: $300.00M $300.00M 09/21/2019 $0.00M
Current Assets: $160.00M $160.00M 09/21/2019 $0.00M
Current Liabilities: $70.00M $70.00M 09/21/2019 $0.00M
Total Debt: $88.00M $88.00M 09/21/2019 $0.00M
Cash: $53.00M $53.00M 09/21/2019 $0.00M
Enterprise Value: $181.29M $128.29M 01/24/1974 $-53.00M
Cash Flow: $11.75M $17.88M never $6.13M
Cash Flow Multiple: 12.45 5.22 never -7.23
Net Debt to
Cash Flow Ratio:		 2.98 1.96 never -1.02
Finance within 1 year: 09/21/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/21/2019 0.00%
Misc 09/21/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 814,132,000 814,132,000 09/21/2019 0
Shares (FD): 826,132,000 826,132,000 09/21/2019 0
Insider Ownership: n/a 25% 09/21/2019 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/21/2019 n/a
Production (Gold Eq Oz.): (guess) 
16,612		 (guess) 
17,813		 09/21/2019 1,201
Production (Silver Eq Oz.): (guess) 
1,400,000		 (guess) 
1,400,000		 09/21/2019 0
Initial CapEx (Outstanding): n/a n/a 09/21/2019 n/a
Funding Option: n/a n/a 09/21/2019 n/a
Documentation: none PRODUCER 09/21/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/21/2019
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 09/21/2019 0.00M
Measured & Indicated: n/a n/a 09/21/2019 0.00M
Inferred: n/a n/a 09/21/2019 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 09/21/2019 0.00M
Measured & Indicated: n/a n/a 09/21/2019 0.00M
Inferred: n/a n/a 09/21/2019 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 09/21/2019 $0.00
Extra Operating Cost: n/a n/a 09/21/2019 $0.00
Average Grade: n/a n/a 09/21/2019 n/a
Recovery Rate: n/a n/a 09/21/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/21/2019 0.00M
Annual Production: n/a n/a 09/21/2019 n/a
Cash Cost: n/a n/a 09/21/2019 n/a
Extra Operating Cost: n/a n/a 09/21/2019 n/a
SILVER 09/21/2019
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 09/21/2019 0.00M
Measured & Indicated: 45.00M 45.00M 09/21/2019 0.00M
Inferred: 25.00M 25.00M 09/21/2019 0.00M
Reserves & Resources: 70.00M 70.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/21/2019 0.00M
Measured & Indicated: 32.40M 32.40M 09/21/2019 0.00M
Inferred: 11.25M 11.25M 09/21/2019 0.00M
Reserves & Resources: 43.65M 43.65M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,400,000oz.		 (guess) 
1,400,000oz.		 09/21/2019 0oz.
Cash Cost: $1 $1 09/21/2019 $0.00
Extra Operating Cost: $5 $5 09/21/2019 $0.00
Average Grade: 50.00 g/t 50.00 g/t 09/21/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/21/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 50.00M 50.00M 09/21/2019 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 09/21/2019 0oz.
Cash Cost: $1 $1 09/21/2019 $0
Extra Operating Cost: $5 $5 09/21/2019 $0

Property

Last Analysis Data  (09/21/2019)
Stage Location Name Owned Type Au Ag Cu Notes
Production New Brunswick, Canada Caribou 100% (guess) Both show
Mostly a zinc mine.
Production South Africa, Namibia Rosh Pinah 100% (guess) n/a show
Mostly Zinc
Production Peru, Peru Santander 100% (guess) Both show
Mostly a zinc mine.
Exploration New Brunswick, Canada Halfmile 100% (guess) n/a n/a
Exploration New Brunswick, Canada Stratmat 100% (guess) n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production New Brunswick, Canada Caribou 100% (guess) Both show
Mostly a zinc mine.
Exploration New Brunswick, Canada Halfmile 100% (guess) n/a n/a
Exploration New Brunswick, Canada Stratmat 100% (guess) n/a n/a
Production South Africa, Namibia Rosh Pinah 100% (guess) n/a show
Mostly Zinc
Production Peru, Peru Santander 100% (guess) Both show
Mostly a zinc mine.

Profitability (by resource)

Proven &
Probable		 09/21/2019
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		 09/21/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.04M
Total (Silver Eq. Oz.): 45.00M 45.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.03M
Silver Eq. Oz.: 32.40M 32.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $271.93M $413.68M n/a $141.75M
Total Maximum Profit: $271.93M $413.68M n/a $141.75M
Max Profit / Current MCap: 1.859 4.434 n/a 2.575
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.33 $0.50 n/a $0.17
Total Max Profit Per Share: $0.33 $0.50 n/a $0.17
Total Free Profit Per Share: $0.09 $0.35 n/a $0.26
FD Mkt. Cap / Gold Eq.: $380.52 $226.31 n/a $-154.21
FD Mkt. Cap / Silver Eq.: $4.52 $2.88 n/a $-1.64
FD Mkt. Cap / Per Metal
as % Spot Price:		 25.10% 11.88% n/a -13.22%

Reserves &
Resources		 09/21/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.06M
Total (Silver Eq. Oz.): 70.00M 70.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.04M
Silver Eq. Oz.: 43.65M 43.65M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $366.35M $557.32M n/a $190.97M
Total Maximum Profit: $366.35M $557.32M n/a $190.97M
Max Profit / Current MCap: 2.504 5.974 n/a 3.470
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.44 $0.67 n/a $0.23
Total Max Profit Per Share: $0.44 $0.67 n/a $0.23
Total Free Profit Per Share: $0.21 $0.52 n/a $0.32
FD Mkt. Cap / Gold Eq.: $282.45 $167.98 n/a $-114.47
FD Mkt. Cap / Silver Eq.: $3.35 $2.14 n/a $-1.21
FD Mkt. Cap / Per Metal
as % Spot Price:		 18.63% 8.82% n/a -9.81%

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.