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

Denarius Metals

www: www.denariusmetals.com   email: investors@denariusmetals.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
OTCMKTS:DNRSF USD

Description

Denarius Metals are a gold focused junior, late stage developer with one mine in development in Colombia and three exploration properties. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$86.72M which is a rise of roughly 23% over the last twelve months. As of 04/03/2024 they have no debt and ~C$12.55M cash. They have 81M 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 04/03/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $70.77M $86.72M 10/21/2024
Total Assets: $14.75M $13.95M 04/03/2024
Total Liabilities: $0.07M $0.07M 04/03/2024
Current Assets: $13.28M $12.55M 04/03/2024
Current Liabilities: $0.07M $0.07M 04/03/2024
Total Debt: $0.00M $0.00M 04/03/2024
Cash: $13.28M $12.55M 04/03/2024
Enterprise Value: $57.49M $74.17M 05/08/1972
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 04/03/2024
Misc 04/03/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 63,391,752 81,000,000 10/21/2024
Shares (FD): 165,414,829 211,000,000 10/21/2024
Insider Ownership: n/a 40% 11/30/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/03/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 04/03/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 04/03/2024
Initial CapEx (Outstanding): n/a n/a 04/03/2024
Funding Option: n/a n/a 04/03/2024
Documentation: none none 11/30/2024
Future MCap Modifier: 0.05
Developer: Early Development
 0.2
Developer: Near-term Producer
 09/12/2024
Cash Flow Multiplier: 5 6 09/14/2024

Resource Data

GOLD 04/03/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/03/2024
Measured & Indicated: 1.00M 1.00M 04/03/2024
Inferred: 1.00M 1.00M 04/03/2024
Reserves & Resources: 2.00M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/03/2024
Measured & Indicated: 0.72M 0.72M 04/03/2024
Inferred: 0.45M 0.45M 04/03/2024
Reserves & Resources: 1.17M 1.17M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/03/2024
Extra Operating Cost: n/a n/a 04/03/2024
Total: $1,500 $1,600 04/03/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 04/03/2024
Open Pit (Avg): n/a 2.00 g/t 04/03/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/30/2024
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 04/03/2024
Annual Production: 75,000oz. 90,000oz. 09/12/2024
Cash Cost: $1,000 $1,100 09/12/2024
Extra Operating Cost: $500 $500 04/03/2024
SILVER 04/03/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/03/2024
Measured & Indicated: n/a n/a 04/03/2024
Inferred: n/a n/a 04/03/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/03/2024
Measured & Indicated: n/a n/a 04/03/2024
Inferred: n/a n/a 04/03/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/03/2024
Extra Operating Cost: n/a n/a 04/03/2024
Total: n/a n/a 04/03/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/03/2024
Open Pit (Avg): n/a n/a 04/04/2023
Recovery Rate: n/a n/a 04/03/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/03/2024
Annual Production: n/a n/a 04/03/2024
Cash Cost: n/a n/a 04/03/2024
Extra Operating Cost: n/a n/a 04/03/2024

Property

Last Analysis Data  (04/03/2024)
Stage Name Owned Au Ag Cu Notes
Dev Zancudo 100% show
1 million oz at 8 gpt AUEQ.

Production scheduled for 2024.
Exp Aguablanca 100% show
5000 tpd mill.

Mostly a nickel mine.

They want to use it for Lomero.
Exp Lomero-Poyatos 100% show
Past producing mine.

Large resources.
Exp Toral 80% show
Early exploration
Total Land Package Size (ha): 1,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Zancudo 100% show
1 million oz at 8 gpt AUEQ.

Production scheduled for 2024.
Exp Aguablanca 100% show
5000 tpd mill.

Mostly a nickel mine.

They want to use it for Lomero.
Exp Lomero-Poyatos 100% show
Past producing mine.

Large resources.
Exp Toral 80% show
Early exploration
Total Land Package Size (ha): 1,000  

Profitability (by resource)

Proven &
Probable		 04/03/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 04/03/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.72M 0.72M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $574.63M $1,090.44M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $574.63M $1,090.44M n/a
Max Profit / Current MCap: 8.120 12.574 n/a
Max Profit Per Share (Gold): $3.47 $5.17 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.47 $5.17 n/a
Total Free Profit Per Share: $2.89 $4.76 n/a
FD MCap / Gold Eq.: $98.29 $120.45 n/a
FD MCap / Silver Eq.: $1.16 $1.31 n/a
FD MCap / Per Metal
as % Spot Price:		 4.28% 3.87% n/a

Reserves &
Resources		 04/03/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.17M 1.17M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $933.78M $1,771.97M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $933.78M $1,771.97M n/a
Max Profit / Current MCap: 13.195 20.433 n/a
Max Profit Per Share (Gold): $5.65 $8.40 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.65 $8.40 n/a
Total Free Profit Per Share: $5.07 $7.99 n/a
FD MCap / Gold Eq.: $60.48 $74.12 n/a
FD MCap / Silver Eq.: $0.71 $0.80 n/a
FD MCap / Per Metal
as % Spot Price:		 2.63% 2.38% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults