Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 ~$3970M which is a fall of roughly 34% over the last twelve months. As of 05/28/2021 they have ~$2,800M debt and ~$1611M cash. They have 397M shares outstanding and trade on the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/28/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$6,034.40M
$3,970.00M
05/28/2021
$-2,064.40M
Total Assets:
$9,200.00M
$9,200.00M
05/28/2021
$0.00M
Total Liabilities:
$4,700.00M
$4,700.00M
05/28/2021
$0.00M
Current Assets:
$3,800.00M
$3,800.00M
05/28/2021
$0.00M
Current Liabilities:
$988.00M
$988.00M
05/28/2021
$0.00M
Total Debt:
$2,800.00M
$2,800.00M
05/28/2021
$0.00M
Cash:
$1,611.00M
$1,611.00M
05/28/2021
$0.00M
Enterprise Value:
$7,223.40M
$5,159.00M
06/25/2133
$-2,064.40M
Cash Flow:
$754.85M
$445.14M
never
$-309.71M
Cash Flow Multiple:
7.99
8.92
never
0.92
Net Debt to Cash Flow Ratio:
1.58
2.67
never
1.10
Finance within 1 year:
05/28/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
05/28/2021
0.00%
Misc
05/28/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
397,000,000
397,000,000
05/28/2021
0
Shares (FD):
397,000,000
397,000,000
05/28/2021
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
05/28/2021
n/a
Production (Gold Eq Oz.):
(guess) 1,680,517
(guess) 1,508,936
05/28/2021
-171,581
Production (Silver Eq Oz.) :
(guess) 114,513,426
(guess) 127,707,136
05/28/2021
13,193,710
Initial CapEx (Outstanding):
n/a
n/a
05/28/2021
n/a
Funding Option:
n/a
n/a
05/28/2021
n/a
Documentation:
none
PRODUCER
10/31/2021
n/a
Value Adjustment:
75%
75%
never
0%
Resource Data
GOLD
05/28/2021 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
05/28/2021
0.00M
Measured & Indicated:
12.00M
12.00M
05/28/2021
0.00M
Inferred:
n/a
n/a
05/28/2021
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
05/28/2021
0.00M
Measured & Indicated:
9.86M
9.86M
05/28/2021
0.00M
Inferred:
n/a
n/a
05/28/2021
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.
05/28/2021
0oz.
Cash Cost:
$900
$900
05/28/2021
$0.00
Extra Operating Cost:
$400
$400
05/28/2021
$0.00
Average Grade:
1.00 g/t
1.00 g/t
05/28/2021
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
10/31/2021
0.00%
F U T U R E
Proven & Probable:
12.00M
12.00M
05/28/2021
0.00M
Annual Production:
800,000oz.
800,000oz.
05/28/2021
0oz.
Cash Cost:
$900
$900
05/28/2021
$0
Extra Operating Cost:
$400
$400
05/28/2021
$0
SILVER
05/28/2021 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
05/28/2021
0.00M
Measured & Indicated:
800.00M
800.00M
05/28/2021
0.00M
Inferred:
n/a
n/a
05/28/2021
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
05/28/2021
0.00M
Measured & Indicated:
663.00M
663.00M
05/28/2021
0.00M
Inferred:
n/a
n/a
05/28/2021
0.00M
Reserves & Resources:
663.00M
663.00M
never
0.00M
C U R R E N T
Annual Production:
(guess) 60,000,000oz.
(guess) 60,000,000oz.
05/28/2021
0oz.
Cash Cost:
$11.00
$11.00
05/28/2021
$0.00
Extra Operating Cost:
$7.00
$7.00
05/28/2021
$0.00
Average Grade:
5.00 g/t
5.00 g/t
05/28/2021
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
10/31/2021
0.00%
F U T U R E
Proven & Probable:
800.00M
800.00M
05/28/2021
0.00M
Annual Production:
60,000,000oz.
60,000,000oz.
05/28/2021
0oz.
Cash Cost:
$11.00
$11.00
05/28/2021
$0.00
Extra Operating Cost:
$7.00
$7.00
05/28/2021
$0.00
Property
Last Analysis Data (05/28/2021)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Mexico
100% (guess)
Both
show
7 operating mines for precious metals
7 operating mines for base metals
Central and South America.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Mexico
100% (guess)
Both
show
7 operating mines for precious metals
7 operating mines for base metals
Central and South America.
Profitability (by resource)
Proven & Probable
05/28/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
49.33%
54.73%
n/a
5.40%
Percentage Silver:
50.67%
45.27%
n/a
-5.40%
Total (Gold Eq. Oz.):
20.27M
18.27M
n/a
-2.00M
Total (Silver Eq. Oz.):
1,381.42M
1,546.34M
n/a
164.92M
P L A U S I B L E
Gold Eq. Oz.:
17.23M
15.53M
n/a
-1.70M
Silver Eq. Oz.:
1,174.21M
1,314.39M
n/a
140.18M
Maximum Profit (Gold):
$6,280.82M
$5,481.14M
n/a
$-799.68M
Maximum Profit (Silver):
$7,237.73M
$2,609.37M
n/a
$-4,628.36M
Total Maximum Profit:
$13,518.55M
$8,090.51M
n/a
$-5,428.04M
Max Profit / Current MCap:
2.240
2.038
n/a
-0.202
Max Profit Per Share (Gold):
$15.82
$13.81
n/a
$-2.01
Max Profit Per Share (Silver):
$18.23
$6.57
n/a
$-11.66
Total Max Profit Per Share:
$34.05
$20.38
n/a
$-13.67
Total Free Profit Per Share:
$18.85
$10.38
n/a
$-8.47
FD Mkt. Cap / Gold Eq.:
$350.19
$255.63
n/a
$-94.56
FD Mkt. Cap / Silver Eq.:
$5.14
$3.02
n/a
$-2.12
FD Mkt. Cap / Per Metal as % Spot Price:
18.40%
14.00%
n/a
-4.40%
Measured & Indicated
05/28/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
50.55%
55.94%
n/a
5.39%
Percentage Silver:
49.45%
44.06%
n/a
-5.39%
Total (Gold Eq. Oz.):
23.74M
21.45M
n/a
-2.29M
Total (Silver Eq. Oz.):
1,617.70M
1,815.61M
n/a
197.91M
P L A U S I B L E
Gold Eq. Oz.:
19.59M
17.69M
n/a
-1.90M
Silver Eq. Oz.:
1,334.88M
1,497.49M
n/a
162.61M
Maximum Profit (Gold):
$7,285.75M
$6,358.12M
n/a
$-927.63M
Maximum Profit (Silver):
$8,064.90M
$2,907.59M
n/a
$-5,157.31M
Total Maximum Profit:
$15,350.65M
$9,265.71M
n/a
$-6,084.94M
Max Profit / Current MCap:
2.544
2.334
n/a
-0.210
Max Profit Per Share (Gold):
$18.35
$16.02
n/a
$-2.34
Max Profit Per Share (Silver):
$20.31
$7.32
n/a
$-12.99
Total Max Profit Per Share:
$38.67
$23.34
n/a
$-15.33
Total Free Profit Per Share:
$23.47
$13.34
n/a
$-10.13
FD Mkt. Cap / Gold Eq.:
$308.04
$224.37
n/a
$-83.67
FD Mkt. Cap / Silver Eq.:
$4.52
$2.65
n/a
$-1.87
FD Mkt. Cap / Per Metal as % Spot Price:
16.19%
12.28%
n/a
-3.90%
Reserves & Resources
05/28/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
50.55%
55.94%
n/a
5.39%
Percentage Silver:
49.45%
44.06%
n/a
-5.39%
Total (Gold Eq. Oz.):
23.74M
21.45M
n/a
-2.29M
Total (Silver Eq. Oz.):
1,617.70M
1,815.61M
n/a
197.91M
P L A U S I B L E
Gold Eq. Oz.:
19.59M
17.69M
n/a
-1.90M
Silver Eq. Oz.:
1,334.88M
1,497.49M
n/a
162.61M
Maximum Profit (Gold):
$7,285.75M
$6,358.12M
n/a
$-927.63M
Maximum Profit (Silver):
$8,064.90M
$2,907.59M
n/a
$-5,157.31M
Total Maximum Profit:
$15,350.65M
$9,265.71M
n/a
$-6,084.94M
Max Profit / Current MCap:
2.544
2.334
n/a
-0.210
Max Profit Per Share (Gold):
$18.35
$16.02
n/a
$-2.34
Max Profit Per Share (Silver):
$20.31
$7.32
n/a
$-12.99
Total Max Profit Per Share:
$38.67
$23.34
n/a
$-15.33
Total Free Profit Per Share:
$23.47
$13.34
n/a
$-10.13
FD Mkt. Cap / Gold Eq.:
$308.04
$224.37
n/a
$-83.67
FD Mkt. Cap / Silver Eq.:
$4.52
$2.65
n/a
$-1.87
FD Mkt. Cap / Per Metal as % Spot Price:
16.19%
12.28%
n/a
-3.90%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/28/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,903.20
$1,826.40
05/17/2022
$-76.80
Spot Silver:
$27.93
$21.58
05/17/2022
$-6.35
Gold:Silver Ratio:
68.14
84.63
05/17/2022
16.49
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: