Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:DNRSF
USD
Description
Denarius Metals are a gold focused junior, emerging mid-tier producer 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$127.05M which is a rise of roughly 25% over the last three weeks. As of 04/15/2025 they have ~C$20M debt and ~C$12.98M cash. They have 107M shares outstanding and trade on the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/03/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$101.64M
$127.05M
04/03/2025
$25.41M
Total Assets:
$13.97M
$14.42M
04/03/2025
$0.45M
Total Liabilities:
$0.07M
$21.63M
04/15/2025
$21.56M
Current Assets:
$12.57M
$12.98M
04/03/2025
$0.41M
Current Liabilities:
$0.07M
$0.07M
04/03/2025
$0.00M
Total Debt:
$0.00M
$20.19M
04/15/2025
$20.19M
Cash:
$12.57M
$12.98M
04/03/2025
$0.41M
Enterprise Value:
$89.07M
$134.26M
04/03/1974
$45.19M
Cash Flow:
$39.67M
$44.06M
never
$4.40M
Cash Flow Multiple:
2.56
2.88
never
0.32
Net Debt to Cash Flow Ratio:
n/a
0.16
never
0.16
Finance within 1 year:
04/03/2025
n/a
Misc
04/03/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
107,187,700
107,187,700
04/03/2025
0
Shares (FD):
254,097,355
254,097,355
04/03/2025
0
Insider Ownership:
n/a
40%
04/15/2025
40%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
04/03/2025
n/a
Production (Gold Eq Oz.):
(guess) 30,000
(guess) 30,000
04/03/2025
0
Production (Silver Eq Oz.) :
(guess) 2,840,085
(guess) 3,014,351
04/03/2025
174,266
Initial CapEx (Outstanding):
n/a
n/a
04/03/2025
n/a
Funding Option:
n/a
n/a
04/03/2025
n/a
Documentation:
none
PRODUCER
04/15/2025
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/03/2025
0
Cash Flow Multiplier:
6
6
09/14/2024
0.00
Resource Data
GOLD
04/03/2025 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
04/03/2025
0.00M
Measured & Indicated:
1.00M
1.00M
04/03/2025
0.00M
Inferred:
1.00M
1.00M
04/03/2025
0.00M
Reserves & Resources:
2.00M
2.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/03/2025
0.00M
Measured & Indicated:
0.72M
0.72M
04/03/2025
0.00M
Inferred:
0.45M
0.45M
04/03/2025
0.00M
Reserves & Resources:
1.17M
1.17M
never
0.00M
C U R R E N T
Annual Production:
(guess) 30,000oz.
(guess) 30,000oz.
04/03/2025
0oz.
Cash Cost:
$1,200
$1,200
04/03/2025
$0.00
Extra Operating Cost:
$600
$650
04/15/2025
$50.00
Total:
$1,800
$1,850
04/15/2025
$50.00
Margin (Free Cash Flow):
$1,322 (42%)
$1,469 (44%)
$146.60
G R A D E
Underground (Avg):
8.00 g/t
8.00 g/t
04/03/2025
n/a
Open Pit (Avg):
n/a
2.00 g/t
04/03/2024
2.00 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/15/2025
0.00%
F U T U R E
Proven & Probable:
1.50M
2.00M
04/15/2025
0.50M
Annual Production:
90,000oz.
150,000oz.
04/15/2025
60,000oz.
Cash Cost:
$1,200
$1,300
04/15/2025
$100
Extra Operating Cost:
$600
$650
04/15/2025
$50
SILVER
04/03/2025 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
04/03/2025
0.00M
Measured & Indicated:
n/a
n/a
04/03/2025
0.00M
Inferred:
n/a
n/a
04/03/2025
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
04/03/2025
0.00M
Measured & Indicated:
n/a
n/a
04/03/2025
0.00M
Inferred:
n/a
n/a
04/03/2025
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
04/03/2025
$0.00
Extra Operating Cost:
n/a
n/a
04/03/2025
$0.00
Total:
n/a
n/a
04/03/2025
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
04/03/2025
n/a
Open Pit (Avg):
n/a
n/a
04/04/2023
n/a
Recovery Rate:
n/a
n/a
04/03/2025
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/03/2025
0.00M
Annual Production:
n/a
n/a
04/03/2025
n/a
Cash Cost:
n/a
n/a
04/03/2025
n/a
Extra Operating Cost:
n/a
n/a
04/03/2025
n/a
Property
Last Analysis Data (04/03/2025)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Colombia , Colombia
Zancudo
100% (guess)
1,000
Underground
show
1 million oz at 8 gpt AUEQ.
Production scheduled for 2024.
Exploration
Spain , Spain
Aguablanca
20% (guess)
n/a
n/a
show
5000 tpd mill.
Mostly a nickel mine.
They want to use it for Lomero.
Exploration
Spain , Spain
Lomero-Poyatos
100% (guess)
n/a
Underground
show
Past producing mine.
Large resources.
700,000 oz AU at 2gpt, plus offsets in AG, PB, ZN, and CU.
Exploration
Spain , Spain
Toral
80% (guess)
n/a
n/a
show
Early exploration
Total Land Package Size (ha):
1,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Colombia , Colombia
Zancudo
100% (guess)
1,000
Underground
show
1 million oz at 8 gpt AUEQ.
Production scheduled for 2024.
Exploration
Spain , Spain
Aguablanca
20% (guess)
n/a
n/a
show
5000 tpd mill.
Mostly a nickel mine.
They want to use it for Lomero.
Exploration
Spain , Spain
Lomero-Poyatos
100% (guess)
n/a
Underground
show
Past producing mine.
Large resources.
700,000 oz AU at 2gpt, plus offsets in AG, PB, ZN, and CU.
Exploration
Spain , Spain
Toral
80% (guess)
n/a
n/a
show
Early exploration
Total Land Package Size (ha):
1,000
Profitability (by resource)
Proven & Probable
04/03/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
04/03/2025 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
5.81M
P L A U S I B L E
Gold Eq. Oz.:
0.72M
0.72M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.18M
Maximum Profit (Gold):
$951.98M
$1,057.54M
n/a
$105.55M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$951.98M
$1,057.54M
n/a
$105.55M
Max Profit / Current MCap:
9.366
8.324
n/a
-1.042
Max Profit Per Share (Gold):
$3.75
$4.16
n/a
$0.42
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.75
$4.16
n/a
$0.42
Total Free Profit Per Share:
$3.35
$3.66
n/a
$0.32
FD MCap / Gold Eq.:
$141.17
$176.46
n/a
$35.29
FD MCap / Silver Eq.:
$1.49
$1.76
n/a
$0.27
FD MCap / Per Metal as % Spot Price:
4.52%
5.32%
n/a
0.80%
Reserves & Resources
04/03/2025 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
11.62M
P L A U S I B L E
Gold Eq. Oz.:
1.17M
1.17M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
6.80M
Maximum Profit (Gold):
$1,546.97M
$1,718.50M
n/a
$171.52M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,546.97M
$1,718.50M
n/a
$171.52M
Max Profit / Current MCap:
15.220
13.526
n/a
-1.694
Max Profit Per Share (Gold):
$6.09
$6.76
n/a
$0.68
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.09
$6.76
n/a
$0.68
Total Free Profit Per Share:
$5.69
$6.26
n/a
$0.58
FD MCap / Gold Eq.:
$86.87
$108.59
n/a
$21.72
FD MCap / Silver Eq.:
$0.92
$1.08
n/a
$0.16
FD MCap / Per Metal as % Spot Price:
2.78%
3.27%
n/a
0.49%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/03/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.6984
CAD 0.7210
04/26/2025
Spot Gold:
$3,122.20
$3,318.80
04/26/2025
$196.60
Spot Silver:
$32.98
$33.03
04/26/2025
$0.05
Gold:Silver Ratio:
94.67
100.48
04/26/2025
5.81
Spot Gold (Future):
$4,000.00
$4,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
40.00
40.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: