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

Orvana Minerals Corp

www: www.orvana.com   email: nmenendez@orvana.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
TSE:ORV CAD
OTCMKTS:ORVMF USD

Description

Orvana Minerals Corp are a gold focused junior, small producer with two producing mines in Bolivia and Spain and one mine in development in Argentina. Currently they produce roughly 50koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$34.43M which is a rise of roughly 169% over the last nine months. As of 02/19/2024 they have ~$10M debt and ~$3.86M cash. They have 137M 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 02/19/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $12.78M $34.43M 02/19/2024
Total Assets: $113.64M $113.64M 02/19/2024
Total Liabilities: $63.01M $63.01M 02/19/2024
Current Assets: $19.56M $19.56M 02/19/2024
Current Liabilities: $36.30M $36.30M 02/19/2024
Total Debt: $10.00M $10.00M 02/19/2024
Cash: $3.86M $3.86M 02/19/2024
Enterprise Value: $18.92M $40.57M 04/15/1971
Cash Flow: $15.73M $48.28M never
Cash Flow Multiple: 0.81 0.71 never
Net Debt to
Cash Flow Ratio:		 0.39 0.13 never
Finance within 1 year: 02/19/2024
Misc 02/19/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 136,623,171 136,623,171 02/19/2024
Shares (FD): 143,507,640 143,507,640 02/19/2024
Insider Ownership: n/a 50% 02/19/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 02/19/2024
Production (Gold Eq Oz.): (guess) 
50,000		 (guess) 
50,000		 02/19/2024
Production (Silver Eq Oz.): (guess) 
4,394,852		 (guess) 
4,269,058		 02/19/2024
Initial CapEx (Outstanding): n/a n/a 02/19/2024
Funding Option: n/a n/a 02/19/2024
Documentation: none PRODUCER 02/19/2024
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 4 4 04/19/2023

Resource Data

GOLD 02/19/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 02/19/2024
Measured & Indicated: 1.50M 1.50M 02/19/2024
Inferred: 1.00M 1.00M 02/19/2024
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.32M 0.32M 02/19/2024
Measured & Indicated: 1.14M 1.14M 02/19/2024
Inferred: 0.45M 0.45M 02/19/2024
Reserves & Resources: 1.59M 1.59M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
50,000oz.		 (guess) 
50,000oz.		 02/19/2024
Cash Cost: $1,100 $1,100 02/19/2024
Extra Operating Cost: $600 $600 02/19/2024
Total: $1,700 $1,700 02/19/2024
Margin (Free Cash Flow): $315 (16%) $966 (36%)
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 02/19/2024
Open Pit (Avg): n/a n/a 02/19/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/19/2024
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 02/19/2024
Annual Production: 85,000oz. 85,000oz. 02/19/2024
Cash Cost: $1,200 $1,200 02/19/2024
Extra Operating Cost: $700 $700 02/19/2024
SILVER 02/19/2024
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 02/19/2024
Measured & Indicated: n/a n/a 02/19/2024
Inferred: n/a n/a 02/19/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/19/2024
Measured & Indicated: n/a n/a 02/19/2024
Inferred: n/a n/a 02/19/2024
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 02/19/2024
Extra Operating Cost: n/a n/a 02/19/2024
Total: n/a n/a 02/19/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/19/2024
Open Pit (Avg): n/a n/a 02/19/2024
Recovery Rate: n/a n/a 02/19/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/19/2024
Annual Production: n/a n/a 02/19/2024
Cash Cost: n/a n/a 02/19/2024
Extra Operating Cost: n/a n/a 02/19/2024

Property

Last Analysis Data  (02/19/2024)
Stage Name Owned Au Ag Cu Notes
Dev Taguas 100% show
500,000 gold
20 million oz Silver

PEA
70,000 AUEQ production
Prod Don Mario 100% show
Producing gold, silver, and copper. Small production.

15,000 oz gold in 2014 projected at low costs. $900 all-in per oz.
Prod El Valle-Boinas Carles 100% show
Main mine with 2 million oz of gold at 4 gpt.

They also produce silver and copper.

70,000 oz projected for 2015. All-in costs around $1200 per oz.
Total Land Package Size (ha): 3,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Taguas 100% show
500,000 gold
20 million oz Silver

PEA
70,000 AUEQ production
Prod Don Mario 100% show
Producing gold, silver, and copper. Small production.

15,000 oz gold in 2014 projected at low costs. $900 all-in per oz.
Prod El Valle-Boinas Carles 100% show
Main mine with 2 million oz of gold at 4 gpt.

They also produce silver and copper.

70,000 oz projected for 2015. All-in costs around $1200 per oz.
Total Land Package Size (ha): 3,000  

Profitability (by resource)

Proven &
Probable		 02/19/2024
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.): 0.35M 0.35M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.32M 0.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $99.10M $304.16M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $99.10M $304.16M n/a
Max Profit / Current MCap: 7.757 8.835 n/a
Max Profit Per Share (Gold): $0.69 $2.12 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.69 $2.12 n/a
Total Free Profit Per Share: $0.57 $1.78 n/a
FD MCap / Gold Eq.: $40.56 $109.29 n/a
FD MCap / Silver Eq.: $0.46 $1.28 n/a
FD MCap / Per Metal
as % Spot Price:		 2.01% 4.10% n/a
Measured &
Indicated		 02/19/2024
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.14M 1.14M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $359.59M $1,103.68M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $359.59M $1,103.68M n/a
Max Profit / Current MCap: 28.147 32.060 n/a
Max Profit Per Share (Gold): $2.51 $7.69 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.51 $7.69 n/a
Total Free Profit Per Share: $2.39 $7.36 n/a
FD MCap / Gold Eq.: $11.18 $30.12 n/a
FD MCap / Silver Eq.: $0.13 $0.35 n/a
FD MCap / Per Metal
as % Spot Price:		 0.55% 1.13% n/a

Reserves &
Resources		 02/19/2024
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.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.59M 1.59M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $501.16M $1,538.20M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $501.16M $1,538.20M n/a
Max Profit / Current MCap: 39.229 44.682 n/a
Max Profit Per Share (Gold): $3.49 $10.72 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.49 $10.72 n/a
Total Free Profit Per Share: $3.37 $10.38 n/a
FD MCap / Gold Eq.: $8.02 $21.61 n/a
FD MCap / Silver Eq.: $0.09 $0.25 n/a
FD MCap / Per Metal
as % Spot Price:		 0.40% 0.81% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults