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

Idaho Strategic Resources Inc

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

Symbol Data

Symbol Currency
NYSEAMERICAN:IDR USD

Description

Idaho Strategic Resources Inc are a gold focused junior, small producer with one producing mine in USA, one mine in development in USA and five exploration properties. Currently they produce roughly 15koz. of gold per year. They have approximately 0.4Moz. of gold in the reserves and resources category of which 0.2Moz. are in the measured and indicated category. They have a market capitalisation of ~$162.1M which is a fall of roughly 4% over the last three months. As of 08/29/2024 they have no debt and ~$3M cash. They have 13M shares outstanding and trade on

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

General Details

Financial 08/29/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $168.88M $162.10M 08/29/2024
Total Assets: $32.00M $32.00M 08/29/2024
Total Liabilities: $4.00M $4.00M 08/29/2024
Current Assets: $10.00M $10.00M 08/29/2024
Current Liabilities: $2.00M $2.00M 08/29/2024
Total Debt: $0.00M $0.00M 08/29/2024
Cash: $3.00M $3.00M 08/29/2024
Enterprise Value: $165.88M $159.10M 01/16/1975
Cash Flow: $13.74M $15.98M never
Cash Flow Multiple: 12.29 10.14 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: Yes Yes 08/29/2024
Misc 08/29/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 12,958,574 12,958,574 08/29/2024
Shares (FD): 13,297,444 13,297,444 08/29/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 08/29/2024
Production (Gold Eq Oz.): (guess) 
15,000		 (guess) 
15,000		 08/29/2024
Production (Silver Eq Oz.): (guess) 
1,282,954		 (guess) 
1,280,717		 08/29/2024
Initial CapEx (Outstanding): n/a n/a 08/29/2024
Funding Option: n/a n/a 08/29/2024
Documentation: none PRODUCER 08/29/2024
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 08/20/2023
Cash Flow Multiplier: 10 10 08/29/2024

Resource Data

GOLD 08/29/2024
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 08/29/2024
Measured & Indicated: 0.20M 0.20M 08/29/2024
Inferred: 0.20M 0.20M 08/29/2024
Reserves & Resources: 0.40M 0.40M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/29/2024
Measured & Indicated: 0.14M 0.14M 08/29/2024
Inferred: 0.09M 0.09M 08/29/2024
Reserves & Resources: 0.22M 0.22M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
15,000oz.		 (guess) 
15,000oz.		 08/29/2024
Cash Cost: $1,100 $1,100 08/29/2024
Extra Operating Cost: $500 $500 08/29/2024
Total: $1,600 $1,600 08/29/2024
Margin (Free Cash Flow): $916 (36%) $1,066 (40%)
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 08/29/2024
Open Pit (Avg): n/a n/a 08/20/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/29/2024
F
U
T
U
R
E		 Proven & Probable: 0.30M 0.30M 08/29/2024
Annual Production: 25,000oz. 25,000oz. 08/29/2024
Cash Cost: $1,200 $1,200 08/29/2024
Extra Operating Cost: $500 $500 08/29/2024
SILVER 08/29/2024
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 08/29/2024
Measured & Indicated: n/a n/a 08/29/2024
Inferred: n/a n/a 08/29/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/29/2024
Measured & Indicated: n/a n/a 08/29/2024
Inferred: n/a n/a 08/29/2024
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 08/29/2024
Extra Operating Cost: n/a n/a 08/29/2024
Total: n/a n/a 08/29/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/29/2024
Open Pit (Avg): n/a n/a 08/20/2023
Recovery Rate: n/a n/a 08/29/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/29/2024
Annual Production: n/a n/a 08/29/2024
Cash Cost: n/a n/a 08/29/2024
Extra Operating Cost: n/a n/a 08/29/2024

Property

Last Analysis Data  (08/29/2024)
Stage Name Owned Au Ag Cu Notes
Prod Golden Chest 100% show
500,000 oz deposit at 1.5 gpt.

Mill is 400 tpd.

Production is only scheduled through 2016.
Dev New Jersey Mine 100% n/a
Exp Butte Highlands 100% show
Early exploration
Exp Enterprise 100% n/a
Exp Niagara 100% n/a
Exp Silver Button 100% n/a
Exp Toboggan 100% n/a
Total Land Package Size (ha): 500  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Golden Chest 100% show
500,000 oz deposit at 1.5 gpt.

Mill is 400 tpd.

Production is only scheduled through 2016.
Dev New Jersey Mine 100% n/a
Exp Butte Highlands 100% show
Early exploration
Exp Enterprise 100% n/a
Exp Niagara 100% n/a
Exp Silver Button 100% n/a
Exp Toboggan 100% n/a
Total Land Package Size (ha): 500  

Profitability (by resource)

Proven &
Probable		 08/29/2024
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		 08/29/2024
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.): 0.20M 0.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.14M 0.14M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $124.62M $144.92M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $124.62M $144.92M n/a
Max Profit / Current MCap: 0.738 0.894 n/a
Max Profit Per Share (Gold): $9.37 $10.90 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.37 $10.90 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,241.75 $1,191.88 n/a
FD MCap / Silver Eq.: $14.52 $13.96 n/a
FD MCap / Per Metal
as % Spot Price:		 49.35% 44.71% n/a

Reserves &
Resources		 08/29/2024
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.): 0.40M 0.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.22M 0.22M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $202.50M $235.50M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $202.50M $235.50M n/a
Max Profit / Current MCap: 1.199 1.453 n/a
Max Profit Per Share (Gold): $15.23 $17.71 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.23 $17.71 n/a
Total Free Profit Per Share: $2.53 $5.52 n/a
FD MCap / Gold Eq.: $764.15 $733.47 n/a
FD MCap / Silver Eq.: $8.93 $8.59 n/a
FD MCap / Per Metal
as % Spot Price:		 30.37% 27.52% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults