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

Minera IRL Ltd

www: www.minera-irl.com   email: pedro.valdez@irl.com.pe
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CNSX:MIRL CAD
OTCMKTS:MRLLF USD

Description

Minera IRL Ltd are a gold focused junior, small producer with one producing mine in Peru and one mine in development in Peru. Currently they produce roughly 25koz. of gold per year. They have approximately 2.4Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$2.68M which is a fall of roughly 58% over the last two years. As of 05/06/2023 they have ~C$59M debt and ~C$1.44M cash. They have 231M shares outstanding and trade on the Canadian Securities Exchange and the over-the-counter markets.

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

General Details

Financial 05/06/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $6.42M $2.68M 05/06/2023
MCap (OS): $6.00M $2.50M 05/01/2024
Total Assets: $137.00M $133.41M 05/06/2023
Total Liabilities: $86.86M $84.58M 05/06/2023
Current Assets: $9.35M $9.10M 05/06/2023
Current Liabilities: $20.77M $20.22M 05/06/2023
Total Debt: $60.82M $59.23M 05/06/2023
Cash: $1.48M $1.44M 05/06/2023
Debt (Net): $59.34M $57.78M
Enterprise Value: $65.76M $60.46M 12/01/1971
Cash Flow: $5.43M $46.01M never
Cash Flow Multiple: 1.18 0.06 never
Net Debt to
Cash Flow Ratio:		 10.94 1.26 never
Finance within 1 year: 05/06/2023
Misc 05/06/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 231,135,000 231,135,028 05/01/2024
Shares (FD): 247,291,000 247,291,000 05/06/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 05/06/2023
Production (Gold Eq Oz.): (guess) 
25,000		 (guess) 
25,000		 05/06/2023
Production (Silver Eq Oz.): (guess) 
1,965,121		 (guess) 
2,168,525		 05/06/2023
Development Phase: none Producer (Single Mine) 05/01/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Producer: Weak
 10
Producer: Weak
 04/24/2023
Cash Flow Multiple: 1 1 04/19/2023

Resource Data

GOLD 05/06/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.10M 1.10M 05/06/2023
Measured & Indicated: 1.30M 1.30M 05/06/2023
Inferred: 1.10M 1.10M 05/06/2023
Reserves & Resources: 2.40M 2.40M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.94M 0.94M 05/06/2023
Measured & Indicated: 1.07M 1.07M 05/06/2023
Inferred: 0.47M 0.47M 05/06/2023
Reserves & Resources: 1.54M 1.54M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
25,000oz.		 (guess) 
25,000oz.		 05/06/2023
Cash Cost: $800 $800 05/06/2023
Extra Operating Cost: $1,000 $1,000 05/06/2023
Total: $1,800 $1,800 05/06/2023
Margin (Free Cash Flow): $217 (11%) $1,841 (51%)
MCap / Production (AuEq): $256.79 $107.17
EV / Production (AuEq): $2,630.33 $2,418.49
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 05/06/2023
Open Pit (Avg): n/a n/a 05/06/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/01/2024
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 05/06/2023
Annual Production: 50,000oz. 50,000oz. 05/06/2023
Cash Cost: $1,000 $1,000 05/06/2023
Extra Operating Cost: $500 $500 05/06/2023
SILVER 05/06/2023
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 05/06/2023
Measured & Indicated: n/a n/a 05/06/2023
Inferred: n/a n/a 05/06/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/06/2023
Measured & Indicated: n/a n/a 05/06/2023
Inferred: n/a n/a 05/06/2023
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 05/06/2023
Extra Operating Cost: n/a n/a 05/06/2023
Total: n/a n/a 05/06/2023
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $3.27 $1.24
EV / Production (AgEq): $33.46 $27.88
G
R
A
D
E		 Underground (Avg): n/a n/a 05/06/2023
Open Pit (Avg): n/a n/a 05/06/2023
Recovery Rate: n/a n/a 05/06/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/06/2023
Annual Production: n/a n/a 05/06/2023
Cash Cost: n/a n/a 05/06/2023
Extra Operating Cost: n/a n/a 05/06/2023

Property

Last Analysis Data  (05/06/2023)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Corihuarmi
100 show
Production stops in 2020

20,000 oz annual production

High cash costs.
Dev Ollachea
100 show
1 million oz deposit at 3.5 gpt with low cash costs.

Capex $178 million

Aftertax IRR 22% at $1300 gold.

100,000 oz production

Need financing to begin construction.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Corihuarmi
100 show
Production stops in 2020

20,000 oz annual production

High cash costs.
Dev Ollachea
100 show
1 million oz deposit at 3.5 gpt with low cash costs.

Capex $178 million

Aftertax IRR 22% at $1300 gold.

100,000 oz production

Need financing to begin construction.

Profitability (by resource)

Proven &
Probable		 05/06/2023
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.): 1.10M 1.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.94M 0.94M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $202.90M $1,720.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $202.90M $1,720.89M n/a
Max Profit / Current MCap: 31.605 642.308 n/a
Max Profit Per Share (Gold): $0.82 $6.96 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.82 $6.96 n/a
Total Free Profit Per Share: $0.79 $6.94 n/a
FD MCap / Gold Eq.: $6.87 $2.87 n/a
FD MCap / Silver Eq.: $0.09 $0.03 n/a
FD MCap / Per Metal
as % Spot Price:		 0.34% 0.08% n/a
EV / Gold Eq.: $70.33 $64.67 n/a
EV / Silver Eq.: $0.89 $0.75 n/a
EV / Per Metal
as % Spot Price:		 3.49% 1.78% n/a
Measured &
Indicated		 05/06/2023
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.): 1.30M 1.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.07M 1.07M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $232.41M $1,971.20M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $232.41M $1,971.20M n/a
Max Profit / Current MCap: 36.202 735.734 n/a
Max Profit Per Share (Gold): $0.94 $7.97 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.94 $7.97 n/a
Total Free Profit Per Share: $0.90 $7.96 n/a
FD MCap / Gold Eq.: $5.99 $2.50 n/a
FD MCap / Silver Eq.: $0.08 $0.03 n/a
FD MCap / Per Metal
as % Spot Price:		 0.30% 0.07% n/a
EV / Gold Eq.: $61.40 $56.45 n/a
EV / Silver Eq.: $0.78 $0.65 n/a
EV / Per Metal
as % Spot Price:		 3.04% 1.55% n/a

Reserves &
Resources		 05/06/2023
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.): 2.40M 2.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.54M 1.54M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $333.85M $2,831.64M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $333.85M $2,831.64M n/a
Max Profit / Current MCap: 52.004 1,056.888 n/a
Max Profit Per Share (Gold): $1.35 $11.45 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.35 $11.45 n/a
Total Free Profit Per Share: $1.32 $11.44 n/a
FD MCap / Gold Eq.: $4.17 $1.74 n/a
FD MCap / Silver Eq.: $0.05 $0.02 n/a
FD MCap / Per Metal
as % Spot Price:		 0.21% 0.05% n/a
EV / Gold Eq.: $42.74 $39.30 n/a
EV / Silver Eq.: $0.54 $0.45 n/a
EV / Per Metal
as % Spot Price:		 2.12% 1.08% n/a

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.     ×