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

Orla Mining Ltd

www: www.orlamining.com   email: info@orlamining.com
Category: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:OLA CAD
NYSEAMERICAN:ORLA USD

Description

Orla Mining Ltd are a gold focused emerging major with one producing mine in Canada, two mines in development in Mexico and Panama and exploration properties. Currently they produce roughly 275koz. of gold per year. They have approximately 15Moz. of gold in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~C$3685.21M which is a rise of roughly 76% over the last ten months. As of 07/06/2025 they have ~C$438M debt and ~C$178.73M cash. They have 320M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 01/10/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $2,088.64M $3,685.21M 01/10/2025
MCap (OS): $1,884.22M $3,324.53M 01/10/2025
Total Assets: $604.31M $622.71M 01/10/2025
Total Liabilities: $780.54M $804.30M 01/10/2025
Current Assets: $161.66M $166.58M 01/10/2025
Current Liabilities: $54.81M $56.48M 01/10/2025
Total Debt: $661.20M $437.54M 07/06/2025
Cash: $87.42M $178.73M 07/06/2025
Debt (Net): $573.78M $258.81M
Enterprise Value: $2,662.42M $3,944.02M 12/24/2094
Cash Flow: $385.74M $567.06M never
Cash Flow Multiple: 5.41 6.50 never
Net Debt to
Cash Flow Ratio:		 1.49 0.46 never
Finance within 1 year: 01/10/2025
Misc 01/10/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 320,254,890 320,254,890 01/10/2025
Shares (FD): 355,000,000 355,000,000 01/10/2025
Insider Ownership: n/a 50% 08/22/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 09/01/2021 01/10/2025
Production (Gold Eq Oz.): (guess) 
300,000		 (guess) 
275,000		 08/22/2025
Production (Silver Eq Oz.): (guess) 
26,583,306		 (guess) 
22,530,345		 08/22/2025
Development Phase: none Producer (Multiple Mines) 08/22/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023
Cash Flow Multiple: 12 15 08/22/2025

Resource Data

GOLD 01/10/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 4.30M 4.30M 01/10/2025
Measured & Indicated: 12.00M 12.00M 01/10/2025
Inferred: 3.00M 3.00M 01/10/2025
Reserves & Resources: 15.00M 15.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.66M 3.66M 01/10/2025
Measured & Indicated: 8.89M 8.89M 01/10/2025
Inferred: 1.28M 1.28M 01/10/2025
Reserves & Resources: 10.17M 10.17M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
300,000oz.		 (guess) 
275,000oz.		 08/22/2025
Cash Cost: $900 $1,300 08/22/2025
Extra Operating Cost: $500 $650 07/06/2025
Total: $1,400 $1,950 08/22/2025
Margin (Free Cash Flow): $1,286 (48%) $2,062 (51%)
MCap / Production (AuEq): $6,962.15 $13,400.78
EV / Production (AuEq): $8,874.75 $14,341.90
G
R
A
D
E		 Underground (Avg): n/a n/a 01/10/2025
Open Pit (Avg): n/a 0.80 g/t 03/24/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/22/2025
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 01/10/2025
Annual Production: 500,000oz. 500,000oz. 01/10/2025
Cash Cost: $950 $1,350 08/22/2025
Extra Operating Cost: $550 $700 07/06/2025
SILVER 01/10/2025
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 01/10/2025
Measured & Indicated: n/a n/a 01/10/2025
Inferred: n/a n/a 01/10/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/10/2025
Measured & Indicated: n/a n/a 01/10/2025
Inferred: n/a n/a 01/10/2025
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 01/10/2025
Extra Operating Cost: n/a n/a 01/10/2025
Total: n/a n/a 01/10/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $78.57 $163.57
EV / Production (AgEq): $100.15 $175.05
G
R
A
D
E		 Underground (Avg): n/a n/a 01/10/2025
Open Pit (Avg): n/a n/a 01/15/2024
Recovery Rate: n/a n/a 01/10/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/10/2025
Annual Production: n/a n/a 01/10/2025
Cash Cost: n/a n/a 01/10/2025
Extra Operating Cost: n/a n/a 01/10/2025

Property

Last Analysis Data  (01/10/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Musslewhite
100 show
200K oz a year production.
Dev Camino Rojo
100 show
12 million oz project.

Plus, silver, lead, zinc offsets

Size: 200,000 ha
Exp Cusi
50 n/a
Exp Magistral
100 n/a
Dev Cerro Quema
100 show
850,000 oz (.6 gpt) open pit.

Feasibility released in 2014.
Economic project at $1200 gold.
117 capex.
Possible Production in 2016.

Size: 15,000 ha
Exp Dark Star
100 n/a
Exp Green Springs
30 show
Early Exploration
Entered into a JV with Centerra

Size: 1,700 ha
Exp Lewis
100 n/a
Exp North Bullion
100 n/a
Exp Pinion - Railroad South
50 show
Early exploration

Size: 2,500 ha
Exp Pony Creek
100 show
Early exploration.

Size: 7,000 ha
Exp Railroad
100 show
Very large property on the Carlin Trend in Nevada. Already two discoveries. A large mine in the making. Probably not until 2020 for production.

2 million oz.
$190M capex
125K oz year
Feasibility completed.

Size: 21,000 ha
Exp RC
100 n/a
Exp Safford Claims
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Musslewhite
100 show
200K oz a year production.
Dev Camino Rojo
100 121.00 25.00 125.00 show
12 million oz project.

Plus, silver, lead, zinc offsets

Size: 200,000 ha
Exp Cusi
50 n/a
Exp Magistral
100 n/a
Dev Cerro Quema
100 show
850,000 oz (.6 gpt) open pit.

Feasibility released in 2014.
Economic project at $1200 gold.
117 capex.
Possible Production in 2016.

Size: 15,000 ha
Exp Dark Star
100 n/a
Exp Green Springs
30 show
Early Exploration
Entered into a JV with Centerra

Size: 1,700 ha
Exp Lewis
100 n/a
Exp North Bullion
100 n/a
Exp Pinion - Railroad South
50 show
Early exploration

Size: 2,500 ha
Exp Pony Creek
100 show
Early exploration.

Size: 7,000 ha
Exp Railroad
100 show
Very large property on the Carlin Trend in Nevada. Already two discoveries. A large mine in the making. Probably not until 2020 for production.

2 million oz.
$190M capex
125K oz year
Feasibility completed.

Size: 21,000 ha
Exp RC
100 n/a
Exp Safford Claims
100 n/a

Profitability (by resource)

Proven &
Probable		 01/10/2025
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.): 4.30M 4.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.66M 3.66M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,699.60M $7,536.76M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,699.60M $7,536.76M n/a
Max Profit / Current MCap: 2.250 2.045 n/a
Max Profit Per Share (Gold): $13.24 $21.23 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $13.24 $21.23 n/a
Total Free Profit Per Share: $4.76 $6.71 n/a
FD MCap / Gold Eq.: $571.45 $1,008.27 n/a
FD MCap / Silver Eq.: $6.45 $12.31 n/a
FD MCap / Per Metal
as % Spot Price:		 21.28% 25.13% n/a
EV / Gold Eq.: $728.43 $1,079.08 n/a
EV / Silver Eq.: $8.22 $13.17 n/a
EV / Per Metal
as % Spot Price:		 27.12% 26.90% n/a
Measured &
Indicated		 01/10/2025
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.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.89M 8.89M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $11,432.05M $18,333.60M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $11,432.05M $18,333.60M n/a
Max Profit / Current MCap: 5.473 4.975 n/a
Max Profit Per Share (Gold): $32.20 $51.64 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $32.20 $51.64 n/a
Total Free Profit Per Share: $23.72 $37.12 n/a
FD MCap / Gold Eq.: $234.92 $414.49 n/a
FD MCap / Silver Eq.: $2.65 $5.06 n/a
FD MCap / Per Metal
as % Spot Price:		 8.75% 10.33% n/a
EV / Gold Eq.: $299.45 $443.60 n/a
EV / Silver Eq.: $3.38 $5.41 n/a
EV / Per Metal
as % Spot Price:		 11.15% 11.06% n/a

Reserves &
Resources		 01/10/2025
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.): 15.00M 15.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.17M 10.17M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $13,071.44M $20,962.70M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $13,071.44M $20,962.70M n/a
Max Profit / Current MCap: 6.258 5.688 n/a
Max Profit Per Share (Gold): $36.82 $59.05 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $36.82 $59.05 n/a
Total Free Profit Per Share: $28.34 $44.53 n/a
FD MCap / Gold Eq.: $205.45 $362.50 n/a
FD MCap / Silver Eq.: $2.32 $4.42 n/a
FD MCap / Per Metal
as % Spot Price:		 7.65% 9.04% n/a
EV / Gold Eq.: $261.89 $387.96 n/a
EV / Silver Eq.: $2.96 $4.74 n/a
EV / Per Metal
as % Spot Price:		 9.75% 9.67% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults