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

Category: Junior: Small Producer
Rating & Risk: Login to view
Imperial Metals Corp
www: www.imperialmetals.com     email: investors@imperialmetals.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:IPMLF USD
TSE:III CAD

Description

Imperial Metals Corp are a gold focused junior, small producer with two producing mines in Canada. Currently they produce roughly 35koz. of gold per year. They have approximately 10Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$296.81M which is a rise of roughly 63% over the last six months. As of 02/04/2019 they have ~C$669M debt and ~C$5.36M cash. They have 121M 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 02/04/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $182.06M $296.81M 02/04/2019 $114.75M
Total Assets: $1,257.18M $1,263.99M 02/04/2019 $6.82M
Total Liabilities: $928.02M $933.06M 02/04/2019 $5.03M
Current Assets: $54.86M $55.16M 02/04/2019 $0.30M
Current Liabilities: $679.64M $683.32M 02/04/2019 $3.68M
Total Debt: $665.16M $668.77M 02/04/2019 $3.61M
Cash: $5.33M $5.36M 02/04/2019 $0.03M
Enterprise Value: $841.89M $960.21M 06/05/2000 $118.32M
Cash Flow: $2.79M $5.50M never $2.71M
Cash Flow Multiple: 65.19 53.94 never -11.25
Net Debt to
Cash Flow Ratio:
236.24 120.56 never -115.68
Finance within 1 year: 02/04/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/04/2019 0.00%
Misc 02/04/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 121,000,000 121,000,000 02/04/2019 0
Shares (FD): 135,000,000 135,000,000 02/04/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/04/2019 n/a
Production (Gold Eq Oz.): (guess) 
35,000
(guess) 
35,000
02/04/2019 0
Production (Silver Eq Oz.): (guess) 
2,896,096
(guess) 
3,083,550
02/04/2019 187,454
Initial CapEx (Outstanding): n/a n/a 02/04/2019 n/a
Funding Option: n/a n/a 02/04/2019 n/a
Documentation: none PRODUCER 03/11/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/04/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.00M 3.00M 02/04/2019 0.00M
Measured & Indicated: 6.00M 6.00M 02/04/2019 0.00M
Inferred: 4.00M 4.00M 02/04/2019 0.00M
Reserves & Resources: 10.00M 10.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.50M 1.50M 02/04/2019 0.00M
Measured & Indicated: 2.70M 2.70M 02/04/2019 0.00M
Inferred: 1.00M 1.00M 02/04/2019 0.00M
Reserves & Resources: 3.70M 3.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
35,000oz.
(guess) 
35,000oz.
02/04/2019 0oz.
Cash Cost: $800 $800 02/04/2019 $0.00
Extra Operating Cost: $400 $400 02/04/2019 $0.00
Average Grade: 0.30 g/t 0.30 g/t 02/04/2019 n/a
Recovery Rate: (CG)  50.00% (CG)  50.00% 03/11/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 6.00M 6.00M 02/04/2019 0.00M
Annual Production: 150,000oz. 150,000oz. 02/04/2019 0oz.
Cash Cost: $600 $600 02/04/2019 $0
Extra Operating Cost: $400 $400 02/04/2019 $0
SILVER 02/04/2019
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 02/04/2019 0.00M
Measured & Indicated: n/a n/a 02/04/2019 0.00M
Inferred: n/a n/a 02/04/2019 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 02/04/2019 0.00M
Measured & Indicated: n/a n/a 02/04/2019 0.00M
Inferred: n/a n/a 02/04/2019 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 02/04/2019 $0.00
Extra Operating Cost: n/a n/a 02/04/2019 $0.00
Average Grade: n/a n/a 02/04/2019 n/a
Recovery Rate: n/a n/a 02/04/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/04/2019 0.00M
Annual Production: n/a n/a 02/04/2019 n/a
Cash Cost: n/a n/a 02/04/2019 n/a
Extra Operating Cost: n/a n/a 02/04/2019 n/a

Property

Last Analysis Data  (02/04/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production British Columbia, Canada Mt Polley 100% (guess) 2,000 Open Pit show
50,000 oz annual production.

Large copper mine.

Long life mine.
Production British Columbia, Canada Red Chris 100% (guess) 23,000 Open Pit show
50,000 oz per year.

Large copper mine.

Long life mine.
Total Land Package Size (ha): 25,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production British Columbia, Canada Mt Polley 100% (guess) 2,000 Open Pit show
50,000 oz annual production.

Large copper mine.

Long life mine.
Production British Columbia, Canada Red Chris 100% (guess) 23,000 Open Pit show
50,000 oz per year.

Large copper mine.

Long life mine.
Total Land Package Size (ha): 25,000  

Profitability (by resource)

Proven &
Probable
02/04/2019
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 16.07M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.50M 1.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.03M
Maximum Profit (Gold): $119.70M $235.83M n/a $116.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $119.70M $235.83M n/a $116.13M
Max Profit / Current MCap: 0.657 0.795 n/a 0.137
Max Profit Per Share (Gold): $0.89 $1.75 n/a $0.86
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.89 $1.75 n/a $0.86
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $121.37 $197.87 n/a $76.50
FD Mkt. Cap / Silver Eq.: $1.47 $2.25 n/a $0.78
FD Mkt. Cap / Per Metal
as % Spot Price:
9.24% 13.89% n/a 4.65%
Measured &
Indicated
02/04/2019
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 32.13M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.70M 2.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.46M
Maximum Profit (Gold): $215.46M $424.49M n/a $209.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $215.46M $424.49M n/a $209.03M
Max Profit / Current MCap: 1.183 1.430 n/a 0.247
Max Profit Per Share (Gold): $1.60 $3.14 n/a $1.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.60 $3.14 n/a $1.55
Total Free Profit Per Share: $0.00 $0.27 n/a $0.27
FD Mkt. Cap / Gold Eq.: $67.43 $109.93 n/a $42.50
FD Mkt. Cap / Silver Eq.: $0.81 $1.25 n/a $0.43
FD Mkt. Cap / Per Metal
as % Spot Price:
5.13% 7.72% n/a 2.58%

Reserves &
Resources
02/04/2019
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 53.56M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.70M 3.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 19.82M
Maximum Profit (Gold): $295.26M $581.71M n/a $286.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $295.26M $581.71M n/a $286.45M
Max Profit / Current MCap: 1.622 1.960 n/a 0.338
Max Profit Per Share (Gold): $2.19 $4.31 n/a $2.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.19 $4.31 n/a $2.12
Total Free Profit Per Share: $0.42 $1.44 n/a $1.02
FD Mkt. Cap / Gold Eq.: $49.21 $80.22 n/a $31.01
FD Mkt. Cap / Silver Eq.: $0.59 $0.91 n/a $0.32
FD Mkt. Cap / Per Metal
as % Spot Price:
3.74% 5.63% n/a 1.89%

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.