Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Aris Mining Corp

www: www.aris-mining.com   email: info@aris-mining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:ARIS CAD
OTCMKTS:TPRFF USD

Description

Aris Mining Corp are a gold focused mid-tier producer with two producing mines in Colombia, two mines in development in Colombia and Guyana and one exploration property. Currently they produce roughly 250koz. of gold per year. They have approximately 26Moz. of gold in the reserves and resources category of which 18Moz. are in the measured and indicated category. They have a market capitalisation of ~$515.34M which is a fall of roughly 7% over the last two months. As of 10/02/2022 they have ~$300M debt and ~$352M cash. They have 136M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 10/02/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $554.12M $515.34M 10/02/2022 $-38.78M
Total Assets: $356.00M $356.00M 10/02/2022 $0.00M
Total Liabilities: $440.00M $440.00M 10/02/2022 $0.00M
Current Assets: $100.00M $100.00M 10/02/2022 $0.00M
Current Liabilities: $48.00M $48.00M 10/02/2022 $0.00M
Total Debt: $300.00M $300.00M 10/02/2022 $0.00M
Cash: $352.00M $352.00M 10/02/2022 $0.00M
Enterprise Value: $502.12M $463.34M 09/06/1984 $-38.78M
Cash Flow: $36.73M $52.54M never $15.80M
Cash Flow Multiple: 15.09 9.81 never -5.28
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 10/02/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/02/2022 0.00%
Misc 10/02/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 136,000,000 136,000,000 10/02/2022 0
Shares (FD): 205,000,000 205,000,000 10/02/2022 0
Insider Ownership: n/a 12% 11/28/2022 12%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 10/02/2022 n/a
Production (Gold Eq Oz.): (guess) 
250,000
(guess) 
250,000
10/02/2022 0
Production (Silver Eq Oz.): (guess) 
21,817,823
(guess) 
20,571,227
10/02/2022 -1,246,596
Initial CapEx (Outstanding): n/a n/a 10/02/2022 n/a
Funding Option: n/a n/a 10/02/2022 n/a
Documentation: none PRODUCER 11/28/2022 n/a
Value Adjustment: -33% -33% never 0%

Resource Data

GOLD 10/02/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 35.00M 5.00M 11/27/2022 -30.00M
Measured & Indicated: 18.00M 18.00M 10/02/2022 0.00M
Inferred: 8.00M 8.00M 10/02/2022 0.00M
Reserves & Resources: 26.00M 26.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 31.50M 4.50M 11/27/2022 -27.00M
Measured & Indicated: 19.26M 13.86M 10/02/2022 -5.40M
Inferred: 3.60M 3.60M 10/02/2022 0.00M
Reserves & Resources: 22.86M 17.46M never -5.40M
C
U
R
R
E
N
T
Annual Production: (guess) 
250,000oz.
(guess) 
250,000oz.
10/02/2022 0oz.
Cash Cost: $950 $950 10/02/2022 $0.00
Extra Operating Cost: $500 $500 10/02/2022 $0.00
Average Grade: 15.00 g/t 15.00 g/t 10/02/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/28/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 18.00M 15.00M 11/27/2022 -3.00M
Annual Production: 700,000oz. 550,000oz. 11/28/2022 -150,000oz.
Cash Cost: $950 $950 10/02/2022 $0
Extra Operating Cost: $500 $500 10/02/2022 $0
SILVER 10/02/2022
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 10/02/2022 0.00M
Measured & Indicated: n/a n/a 10/02/2022 0.00M
Inferred: n/a n/a 10/02/2022 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 10/02/2022 0.00M
Measured & Indicated: n/a n/a 10/02/2022 0.00M
Inferred: n/a n/a 10/02/2022 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 10/02/2022 $0.00
Extra Operating Cost: n/a n/a 10/02/2022 $0.00
Average Grade: n/a n/a 10/02/2022 n/a
Recovery Rate: n/a n/a 10/02/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/02/2022 0.00M
Annual Production: n/a n/a 10/02/2022 n/a
Cash Cost: n/a n/a 10/02/2022 n/a
Extra Operating Cost: n/a n/a 10/02/2022 n/a

Property

Last Analysis Data  (10/02/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Colombia, Colombia Marmato 100% (guess) n/a Both show
5 million resource.

Producing expanding to 175,000 oz in 2024
Production Segovia, Colombia Segovia 100% n/a n/a show
High grade of about 1.3 million oz (12 gpt). They want to expand production from 100,000 oz to 200,000 oz in the next couple of years. I don't know if they have enough resources.
Development Colombia, Colombia Sorte Norte 50% (guess) n/a Underground show
12 million oz (5 gpt) underground mine.

Can they permit it?
Exploration Colombia, Colombia Zancudo 30% 6,000 n/a show
JV option with IAMGold, who is the operator.

Gran Colombia paid $10 million for the property in 2010.
Development Guyana Toroparu 100% 60,000 Open Pit show
pre-feasibility study was out in 2013. After they complete permitting they can do financing. 10 million oz open pit deposit.
Total Land Package Size (ha): 66,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Colombia, Colombia Marmato 100% (guess) n/a Both show
5 million resource.

Producing expanding to 175,000 oz in 2024
Production Segovia, Colombia Segovia 100% n/a n/a show
High grade of about 1.3 million oz (12 gpt). They want to expand production from 100,000 oz to 200,000 oz in the next couple of years. I don't know if they have enough resources.
Development Colombia, Colombia Soto Norte 50% (guess) n/a Underground show
12 million oz (5 gpt) underground mine.

Can they permit it?
Exploration Colombia, Colombia Zancudo 30% 6,000 n/a show
JV option with IAMGold, who is the operator.

Gran Colombia paid $10 million for the property in 2010.
Development Guyana Toroparu 100% 60,000 Open Pit show
pre-feasibility study was out in 2013. After they complete permitting they can do financing. 10 million oz open pit deposit.
Total Land Package Size (ha): 66,000  

Profitability (by resource)

Proven &
Probable
10/02/2022
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.): 35.00M 5.00M n/a -30.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2,643.07M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 31.50M 4.50M n/a -27.00M
Silver Eq. Oz.: n/a n/a n/a -2,378.76M
Maximum Profit (Gold): $3,100.96M $633.57M n/a $-2,467.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,100.96M $633.57M n/a $-2,467.39M
Max Profit / Current MCap: 5.596 1.229 n/a -4.367
Max Profit Per Share (Gold): $15.13 $3.09 n/a $-12.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.13 $3.09 n/a $-12.04
Total Free Profit Per Share: $11.42 $0.00 n/a $-11.42
FD Mkt. Cap / Gold Eq.: $17.59 $114.52 n/a $96.93
FD Mkt. Cap / Silver Eq.: $0.20 $1.39 n/a $1.19
FD Mkt. Cap / Per Metal
as % Spot Price:
1.06% 6.54% n/a 5.48%
Measured &
Indicated
10/02/2022
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.): 18.00M 18.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -89.75M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 19.26M 13.86M n/a -5.40M
Silver Eq. Oz.: n/a n/a n/a -540.38M
Maximum Profit (Gold): $1,896.01M $1,951.40M n/a $55.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,896.01M $1,951.40M n/a $55.39M
Max Profit / Current MCap: 3.422 3.787 n/a 0.365
Max Profit Per Share (Gold): $9.25 $9.52 n/a $0.27
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.25 $9.52 n/a $0.27
Total Free Profit Per Share: $5.54 $6.14 n/a $0.60
FD Mkt. Cap / Gold Eq.: $28.77 $37.18 n/a $8.41
FD Mkt. Cap / Silver Eq.: $0.33 $0.45 n/a $0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
1.73% 2.12% n/a 0.39%

Reserves &
Resources
10/02/2022
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.): 26.00M 26.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -129.65M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 22.86M 17.46M n/a -5.40M
Silver Eq. Oz.: n/a n/a n/a -558.33M
Maximum Profit (Gold): $2,250.41M $2,458.26M n/a $207.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,250.41M $2,458.26M n/a $207.85M
Max Profit / Current MCap: 4.061 4.770 n/a 0.709
Max Profit Per Share (Gold): $10.98 $11.99 n/a $1.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.98 $11.99 n/a $1.01
Total Free Profit Per Share: $7.27 $8.61 n/a $1.34
FD Mkt. Cap / Gold Eq.: $24.24 $29.52 n/a $5.28
FD Mkt. Cap / Silver Eq.: $0.28 $0.36 n/a $0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.46% 1.69% n/a 0.23%

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.     ×