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

Industrias Penoles NPV

www: www.penoles.com.mx   email:
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:IPOAF USD

Description

Industrias Penoles NPV are a gold and silver focused major with one exploration property in Mexico. They have approximately 12Moz. of gold and 800Moz. of silver in the reserves and resources category of which 12Moz. of gold and 800Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$6431.4M which is a rise of roughly 8% over the last twelve months. As of 05/13/2023 they have ~$3,000M debt and ~$1451M cash. They have 397M shares outstanding and trade on the over-the-counter markets.

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

General Details

Financial 05/13/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $5,974.85M $6,431.40M 05/13/2023 $456.55M
Total Assets: $10,300.00M $10,300.00M 05/13/2023 $0.00M
Total Liabilities: $4,750.00M $4,750.00M 05/13/2023 $0.00M
Current Assets: $5,005.00M $5,005.00M 05/13/2023 $0.00M
Current Liabilities: $1,700.00M $1,700.00M 05/13/2023 $0.00M
Total Debt: $3,000.00M $3,000.00M 05/13/2023 $0.00M
Cash: $1,451.00M $1,451.00M 05/13/2023 $0.00M
Enterprise Value: $7,523.85M $7,980.40M 11/21/2222 $456.55M
Cash Flow: $163.85M $1,016.28M never $852.43M
Cash Flow Multiple: 36.47 6.33 never -30.14
Net Debt to
Cash Flow Ratio:
9.45 1.52 never -7.93
Finance within 1 year: 05/13/2023 n/a
Misc 05/13/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 397,000,000 397,000,000 05/13/2023 0
Shares (FD): 397,000,000 397,000,000 05/13/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/13/2023 n/a
Production (Gold Eq Oz.): (guess) 
1,573,663
(guess) 
1,648,313
05/13/2023 74,650
Production (Silver Eq Oz.): (guess) 
132,212,704
(guess) 
126,298,113
05/13/2023 -5,914,591
Initial CapEx (Outstanding): n/a n/a 05/13/2023 n/a
Funding Option: n/a n/a 05/13/2023 n/a
Documentation: none PRODUCER 03/31/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: Elite Quality
04/24/2023 0
Cash Flow Multiplier: 10 12 03/31/2024 2.00

Resource Data

GOLD 05/13/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 10.00M 10.00M 05/13/2023 0.00M
Measured & Indicated: 12.00M 12.00M 05/13/2023 0.00M
Inferred: n/a n/a 05/13/2023 0.00M
Reserves & Resources: 12.00M 12.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 8.50M 8.50M 05/13/2023 0.00M
Measured & Indicated: 9.86M 9.86M 05/13/2023 0.00M
Inferred: n/a n/a 05/13/2023 0.00M
Reserves & Resources: 9.86M 9.86M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
800,000oz.
(guess) 
800,000oz.
05/13/2023 0oz.
Cash Cost: $1,200 $1,200 05/13/2023 $0.00
Extra Operating Cost: $600 $600 05/13/2023 $0.00
G
R
A
D
E
Underground (Avg): 1.00 g/t 3.00 g/t 03/18/2024 2.00 g/t
Open Pit (Avg): n/a 0.80 g/t 03/18/2024 0.80 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/31/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 12.00M 12.00M 05/13/2023 0.00M
Annual Production: 800,000oz. 800,000oz. 05/13/2023 0oz.
Cash Cost: $1,200 $1,200 05/13/2023 $0
Extra Operating Cost: $500 $500 05/13/2023 $0
SILVER 05/13/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 700.00M 700.00M 05/13/2023 0.00M
Measured & Indicated: 800.00M 800.00M 05/13/2023 0.00M
Inferred: n/a n/a 05/13/2023 0.00M
Reserves & Resources: 800.00M 800.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 595.00M 595.00M 05/13/2023 0.00M
Measured & Indicated: 663.00M 663.00M 05/13/2023 0.00M
Inferred: n/a n/a 05/13/2023 0.00M
Reserves & Resources: 663.00M 663.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
65,000,000oz.
(guess) 
65,000,000oz.
05/13/2023 0oz.
Cash Cost: $16.00 $16.00 05/13/2023 $0.00
Extra Operating Cost: $8.00 $8.00 05/13/2023 $0.00
G
R
A
D
E
Underground (Avg): 5.00 g/t 200.00 g/t 03/18/2024 195.00 g/t
Open Pit (Avg): n/a 100.00 g/t 03/18/2024 100.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/31/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 800.00M 800.00M 05/13/2023 0.00M
Annual Production: 65,000,000oz. 65,000,000oz. 05/13/2023 0oz.
Cash Cost: $15.00 $15.00 05/13/2023 $0.00
Extra Operating Cost: $10.00 $10.00 05/13/2023 $0.00

Property

Last Analysis Data  (05/13/2023)
Stage Name Owned Au Ag Cu Notes
Exp Mexico 100% show
7 operating mines for precious metals
7 operating mines for base metals
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mexico 100% show
7 operating mines for precious metals
7 operating mines for base metals

Profitability (by resource)

Proven &
Probable
05/13/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 54.55% 52.26% n/a -2.29%
Percentage Silver: 45.45% 47.74% n/a 2.29%
Total (Gold Eq. Oz.): 18.33M 19.14M n/a 0.80M
Total (Silver Eq. Oz.): 1,540.16M 1,466.23M n/a -73.93M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 15.58M 16.27M n/a 0.68M
Silver Eq. Oz.: 1,309.13M 1,246.29M n/a -62.84M
Maximum Profit (Gold): $1,789.25M $5,411.10M n/a $3,621.85M
Maximum Profit (Silver): $-41.65M $4,641.00M n/a $4,682.65M
Total Maximum Profit: $1,747.60M $10,052.10M n/a $8,304.50M
Max Profit / Current MCap: 0.292 1.563 n/a 1.270
Max Profit Per Share (Gold): $4.51 $13.63 n/a $9.12
Max Profit Per Share (Silver): $-0.10 $11.69 n/a $11.80
Total Max Profit Per Share: $4.40 $25.32 n/a $20.92
Total Free Profit Per Share: $0.00 $9.12 n/a $9.12
FD MCap / Gold Eq.: $383.45 $395.41 n/a $11.96
FD MCap / Silver Eq.: $4.56 $5.16 n/a $0.60
FD MCap / Per Metal
as % Spot Price:
19.07% 16.23% n/a -2.84%
Measured &
Indicated
05/13/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 55.76% 53.47% n/a -2.29%
Percentage Silver: 44.24% 46.53% n/a 2.29%
Total (Gold Eq. Oz.): 21.52M 22.44M n/a 0.92M
Total (Silver Eq. Oz.): 1,808.19M 1,719.47M n/a -88.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 17.75M 18.51M n/a 0.76M
Silver Eq. Oz.: 1,491.40M 1,418.50M n/a -72.90M
Maximum Profit (Gold): $2,075.53M $6,276.88M n/a $4,201.35M
Maximum Profit (Silver): $-46.41M $5,171.40M n/a $5,217.81M
Total Maximum Profit: $2,029.12M $11,448.28M n/a $9,419.16M
Max Profit / Current MCap: 0.340 1.780 n/a 1.440
Max Profit Per Share (Gold): $5.23 $15.81 n/a $10.58
Max Profit Per Share (Silver): $-0.12 $13.03 n/a $13.14
Total Max Profit Per Share: $5.11 $28.84 n/a $23.73
Total Free Profit Per Share: $0.00 $12.64 n/a $12.64
FD MCap / Gold Eq.: $336.59 $347.40 n/a $10.82
FD MCap / Silver Eq.: $4.01 $4.53 n/a $0.53
FD MCap / Per Metal
as % Spot Price:
16.74% 14.26% n/a -2.48%

Reserves &
Resources
05/13/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 55.76% 53.47% n/a -2.29%
Percentage Silver: 44.24% 46.53% n/a 2.29%
Total (Gold Eq. Oz.): 21.52M 22.44M n/a 0.92M
Total (Silver Eq. Oz.): 1,808.19M 1,719.47M n/a -88.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 17.75M 18.51M n/a 0.76M
Silver Eq. Oz.: 1,491.40M 1,418.50M n/a -72.90M
Maximum Profit (Gold): $2,075.53M $6,276.88M n/a $4,201.35M
Maximum Profit (Silver): $-46.41M $5,171.40M n/a $5,217.81M
Total Maximum Profit: $2,029.12M $11,448.28M n/a $9,419.16M
Max Profit / Current MCap: 0.340 1.780 n/a 1.440
Max Profit Per Share (Gold): $5.23 $15.81 n/a $10.58
Max Profit Per Share (Silver): $-0.12 $13.03 n/a $13.14
Total Max Profit Per Share: $5.11 $28.84 n/a $23.73
Total Free Profit Per Share: $0.00 $12.64 n/a $12.64
FD MCap / Gold Eq.: $336.59 $347.40 n/a $10.82
FD MCap / Silver Eq.: $4.01 $4.53 n/a $0.53
FD MCap / Per Metal
as % Spot Price:
16.74% 14.26% n/a -2.48%

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.     ×