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 ~$4869.08M which is a fall of roughly 24% over the last four months. As of 05/24/2024 they have ~$3,000M debt and ~$1089M 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 05/24/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $6,383.46M $4,869.08M 05/24/2024 $-1,514.38M
Total Assets: $10,300.00M $10,300.00M 05/24/2024 $0.00M
Total Liabilities: $4,750.00M $4,750.00M 05/24/2024 $0.00M
Current Assets: $5,005.00M $5,005.00M 05/24/2024 $0.00M
Current Liabilities: $1,700.00M $1,700.00M 05/24/2024 $0.00M
Total Debt: $3,000.00M $3,000.00M 05/24/2024 $0.00M
Cash: $1,089.00M $1,089.00M 05/24/2024 $0.00M
Enterprise Value: $8,294.46M $6,780.08M 11/06/2184 $-1,514.38M
Cash Flow: $606.29M $705.14M never $98.85M
Cash Flow Multiple: 10.53 6.91 never -3.62
Net Debt to
Cash Flow Ratio:		 3.15 2.71 never -0.44
Finance within 1 year: 05/24/2024 n/a
Misc 05/24/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 397,475,747 397,475,747 05/24/2024 0
Shares (FD): 397,475,747 397,475,747 05/24/2024 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 05/24/2024 n/a
Production (Gold Eq Oz.): (guess) 
1,442,654		 (guess) 
1,357,069		 05/24/2024 -85,585
Production (Silver Eq Oz.): (guess) 
111,282,314		 (guess) 
116,514,459		 05/24/2024 5,232,145
Initial CapEx (Outstanding): n/a n/a 05/24/2024 n/a
Funding Option: n/a n/a 05/24/2024 n/a
Documentation: none PRODUCER 05/24/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023 0
Cash Flow Multiplier: 12 12 03/31/2024 0.00

Resource Data

GOLD 05/24/2024
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 05/24/2024 0.00M
Measured & Indicated: 12.00M 12.00M 05/24/2024 0.00M
Inferred: n/a n/a 05/24/2024 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 05/24/2024 0.00M
Measured & Indicated: 9.86M 9.86M 05/24/2024 0.00M
Inferred: n/a n/a 05/24/2024 0.00M
Reserves & Resources: 9.86M 9.86M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
600,000oz.		 (guess) 
600,000oz.		 05/24/2024 0oz.
Cash Cost: $1,300 $1,300 05/24/2024 $0.00
Extra Operating Cost: $700 $700 05/24/2024 $0.00
Total: $2,000 $2,000 05/24/2024 $0.00
Margin (Free Cash Flow): $333 (14%) $553 (22%) $220.00
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 05/24/2024 n/a
Open Pit (Avg): n/a 0.80 g/t 03/18/2024 0.80 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/24/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 05/24/2024 0.00M
Annual Production: 700,000oz. 700,000oz. 05/24/2024 0oz.
Cash Cost: $1,300 $1,300 05/24/2024 $0
Extra Operating Cost: $600 $600 05/24/2024 $0
SILVER 05/24/2024
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 05/24/2024 0.00M
Measured & Indicated: 800.00M 800.00M 05/24/2024 0.00M
Inferred: n/a n/a 05/24/2024 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 05/24/2024 0.00M
Measured & Indicated: 663.00M 663.00M 05/24/2024 0.00M
Inferred: n/a n/a 05/24/2024 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.		 05/24/2024 0oz.
Cash Cost: $16.00 $16.00 05/24/2024 $0.00
Extra Operating Cost: $8.00 $8.00 05/24/2024 $0.00
Total: $24.00 $24.00 05/24/2024 $0.00
Margin (Free Cash Flow): $6.25 (20.66%) $5.74 (19.30%) $-0.51
G
R
A
D
E		 Underground (Avg): 200.00 g/t 200.00 g/t 05/24/2024 n/a
Open Pit (Avg): n/a 100.00 g/t 03/18/2024 100.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/24/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 800.00M 800.00M 05/24/2024 0.00M
Annual Production: 65,000,000oz. 65,000,000oz. 05/24/2024 0oz.
Cash Cost: $16.00 $16.00 05/24/2024 $0.00
Extra Operating Cost: $10.00 $10.00 05/24/2024 $0.00

Property

Last Analysis Data  (05/24/2024)
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		 05/24/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 52.43% 55.09% n/a 2.66%
Percentage Silver: 47.57% 44.91% n/a -2.66%
Total (Gold Eq. Oz.): 19.07M 18.15M n/a -0.92M
Total (Silver Eq. Oz.): 1,471.37M 1,558.57M n/a 87.20M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 16.21M 15.43M n/a -0.78M
Silver Eq. Oz.: 1,250.67M 1,324.79M n/a 74.12M
Maximum Profit (Gold): $2,833.90M $4,703.90M n/a $1,870.00M
Maximum Profit (Silver): $3,718.75M $3,415.30M n/a $-303.45M
Total Maximum Profit: $6,552.65M $8,119.20M n/a $1,566.55M
Max Profit / Current MCap: 1.027 1.668 n/a 0.641
Max Profit Per Share (Gold): $7.13 $11.83 n/a $4.70
Max Profit Per Share (Silver): $9.36 $8.59 n/a $-0.76
Total Max Profit Per Share: $16.49 $20.43 n/a $3.94
Total Free Profit Per Share: $0.43 $8.18 n/a $7.75
FD MCap / Gold Eq.: $393.71 $315.56 n/a $-78.15
FD MCap / Silver Eq.: $5.10 $3.68 n/a $-1.43
FD MCap / Per Metal
as % Spot Price:		 16.87% 12.36% n/a -4.51%
Measured &
Indicated		 05/24/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 53.64% 56.29% n/a 2.65%
Percentage Silver: 46.36% 43.71% n/a -2.65%
Total (Gold Eq. Oz.): 22.37M 21.32M n/a -1.05M
Total (Silver Eq. Oz.): 1,725.65M 1,830.29M n/a 104.64M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 18.46M 17.58M n/a -0.87M
Silver Eq. Oz.: 1,423.57M 1,509.55M n/a 85.98M
Maximum Profit (Gold): $3,287.32M $5,456.52M n/a $2,169.20M
Maximum Profit (Silver): $4,143.75M $3,805.62M n/a $-338.13M
Total Maximum Profit: $7,431.07M $9,262.14M n/a $1,831.07M
Max Profit / Current MCap: 1.164 1.902 n/a 0.738
Max Profit Per Share (Gold): $8.27 $13.73 n/a $5.46
Max Profit Per Share (Silver): $10.43 $9.57 n/a $-0.85
Total Max Profit Per Share: $18.70 $23.30 n/a $4.61
Total Free Profit Per Share: $2.64 $11.05 n/a $8.42
FD MCap / Gold Eq.: $345.89 $276.93 n/a $-68.96
FD MCap / Silver Eq.: $4.48 $3.23 n/a $-1.26
FD MCap / Per Metal
as % Spot Price:		 14.82% 10.85% n/a -3.98%

Reserves &
Resources		 05/24/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 53.64% 56.29% n/a 2.65%
Percentage Silver: 46.36% 43.71% n/a -2.65%
Total (Gold Eq. Oz.): 22.37M 21.32M n/a -1.05M
Total (Silver Eq. Oz.): 1,725.65M 1,830.29M n/a 104.64M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 18.46M 17.58M n/a -0.87M
Silver Eq. Oz.: 1,423.57M 1,509.55M n/a 85.98M
Maximum Profit (Gold): $3,287.32M $5,456.52M n/a $2,169.20M
Maximum Profit (Silver): $4,143.75M $3,805.62M n/a $-338.13M
Total Maximum Profit: $7,431.07M $9,262.14M n/a $1,831.07M
Max Profit / Current MCap: 1.164 1.902 n/a 0.738
Max Profit Per Share (Gold): $8.27 $13.73 n/a $5.46
Max Profit Per Share (Silver): $10.43 $9.57 n/a $-0.85
Total Max Profit Per Share: $18.70 $23.30 n/a $4.61
Total Free Profit Per Share: $2.64 $11.05 n/a $8.42
FD MCap / Gold Eq.: $345.89 $276.93 n/a $-68.96
FD MCap / Silver Eq.: $4.48 $3.23 n/a $-1.26
FD MCap / Per Metal
as % Spot Price:		 14.82% 10.85% n/a -3.98%

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.     ×