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

Imperial Metals Corp

www: www.imperialmetals.com   email: investors@imperialmetals.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:III CAD
OTCMKTS:IPMLF USD

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$199.87M which is a rise of roughly 10% over the last nine months. As of 02/04/2019 they have ~C$663M debt and ~C$5.31M 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 $199.87M 02/04/2019 $17.80M
Total Assets: $1,257.18M $1,252.72M 02/04/2019 $-4.46M
Total Liabilities: $928.02M $924.74M 02/04/2019 $-3.29M
Current Assets: $54.86M $54.66M 02/04/2019 $-0.19M
Current Liabilities: $679.64M $677.23M 02/04/2019 $-2.41M
Total Debt: $665.16M $662.80M 02/04/2019 $-2.36M
Cash: $5.33M $5.31M 02/04/2019 $-0.02M
Enterprise Value: $841.89M $857.35M 03/02/1997 $15.47M
Cash Flow: $2.79M $6.24M never $3.45M
Cash Flow Multiple: 65.19 32.02 never -33.17
Net Debt to
Cash Flow Ratio:
236.24 105.32 never -130.92
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) 
3,023,634
02/04/2019 127,538
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 10.93M
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 5.47M
Maximum Profit (Gold): $119.70M $267.54M n/a $147.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $119.70M $267.54M n/a $147.84M
Max Profit / Current MCap: 0.657 1.339 n/a 0.681
Max Profit Per Share (Gold): $0.89 $1.98 n/a $1.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.89 $1.98 n/a $1.10
Total Free Profit Per Share: $0.00 $0.03 n/a $0.03
FD Mkt. Cap / Gold Eq.: $121.37 $133.24 n/a $11.87
FD Mkt. Cap / Silver Eq.: $1.47 $1.54 n/a $0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
9.24% 9.16% n/a -0.08%
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 21.86M
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 9.84M
Maximum Profit (Gold): $215.46M $481.57M n/a $266.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $215.46M $481.57M n/a $266.11M
Max Profit / Current MCap: 1.183 2.409 n/a 1.226
Max Profit Per Share (Gold): $1.60 $3.57 n/a $1.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.60 $3.57 n/a $1.97
Total Free Profit Per Share: $0.00 $1.62 n/a $1.62
FD Mkt. Cap / Gold Eq.: $67.43 $74.02 n/a $6.59
FD Mkt. Cap / Silver Eq.: $0.81 $0.86 n/a $0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
5.13% 5.09% n/a -0.04%

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 36.44M
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 13.48M
Maximum Profit (Gold): $295.26M $659.93M n/a $364.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $295.26M $659.93M n/a $364.67M
Max Profit / Current MCap: 1.622 3.302 n/a 1.680
Max Profit Per Share (Gold): $2.19 $4.89 n/a $2.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.19 $4.89 n/a $2.70
Total Free Profit Per Share: $0.42 $2.94 n/a $2.52
FD Mkt. Cap / Gold Eq.: $49.21 $54.02 n/a $4.81
FD Mkt. Cap / Silver Eq.: $0.59 $0.63 n/a $0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
3.74% 3.71% n/a -0.03%

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.