Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 with 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 40koz. of gold per year. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~$147.75M which is a fall of roughly 23% over the last two weeks. As of 03/05/2026 they have ~$93M debt and ~$32M 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 03/05/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $191.72M $147.75M 03/05/2026
MCap (OS): $191.19M $147.34M 03/05/2026
Total Assets: $204.00M $204.00M 03/05/2026
Total Liabilities: $165.00M $165.00M 03/05/2026
Current Assets: $32.00M $32.00M 03/05/2026
Current Liabilities: $36.30M $36.30M 03/05/2026
Total Debt: $93.00M $93.00M 03/05/2026
Cash: $32.00M $32.00M 03/05/2026
Debt (Net): $61.00M $61.00M
Enterprise Value: $252.72M $208.75M
Cash Flow: $77.46M $55.44M never
Cash Flow Multiple: 2.47 2.67 never
Net Debt to
Cash Flow Ratio:		 0.79 1.10 never
Finance within 1 year: 03/05/2026
Misc 03/05/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 136,623,171 136,623,171 03/05/2026
Shares (FD): 137,000,000 137,000,000 03/05/2026
Insider Ownership: 50% 50% 03/05/2026
Dividend (Annual): n/a n/a 03/05/2026
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 03/05/2026
Production (Gold Eq Oz.): (guess) 
40,000		 (guess) 
40,000		 03/05/2026
Production (Silver Eq Oz.): (guess) 
2,428,351		 (guess) 
2,619,811		 03/05/2026
Development Phase: Producer (Multiple Mines) Producer (Multiple Mines) 03/05/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 03/05/2026
Cash Flow Multiple: 8 8 03/05/2026

Resource Data

GOLD 03/05/2026
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 03/05/2026
Measured & Indicated: 1.00M 1.00M 03/05/2026
Inferred: 1.00M 1.00M 03/05/2026
Reserves & Resources: 2.00M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.28M 0.28M 03/05/2026
Measured & Indicated: 0.70M 0.70M 03/05/2026
Inferred: 0.40M 0.40M 03/05/2026
Reserves & Resources: 1.10M 1.10M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
40,000oz.		 (guess) 
40,000oz.		 03/05/2026
Cash Cost: $2,200 $2,200 03/05/2026
Extra Operating Cost: $1,000 $1,000 03/05/2026
Total: $3,200 $3,200 03/05/2026
Margin (Free Cash Flow): $1,937 (38%) $1,386 (30%)
MCap / Production (AuEq): $4,792.96 $3,693.78
EV / Production (AuEq): $6,317.96 $5,218.78
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 03/05/2026
Open Pit (Avg): n/a 0.30 g/t 03/05/2026
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/05/2026
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 03/05/2026
Annual Production: 70,000oz. 70,000oz. 03/05/2026
Cash Cost: $2,300 $2,300 03/05/2026
Extra Operating Cost: $1,000 $1,000 03/05/2026
SILVER 03/05/2026
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 03/05/2026
Measured & Indicated: n/a n/a 03/05/2026
Inferred: n/a n/a 03/05/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/05/2026
Measured & Indicated: n/a n/a 03/05/2026
Inferred: n/a n/a 03/05/2026
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 03/05/2026
Extra Operating Cost: n/a n/a 03/05/2026
Total: n/a n/a 03/05/2026
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $78.95 $56.40
EV / Production (AgEq): $104.07 $79.68
G
R
A
D
E		 Underground (Avg): n/a n/a 03/05/2026
Open Pit (Avg): n/a n/a 03/05/2026
Recovery Rate: n/a n/a 03/05/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/05/2026
Annual Production: n/a n/a 03/05/2026
Cash Cost: n/a n/a 03/05/2026
Extra Operating Cost: n/a n/a 03/05/2026

Property

Last Analysis Data  (03/05/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Taguas
100 show
500,000 gold
20 million oz Silver

PEA
70,000 AUEQ production

Size: 3,000 ha
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.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Taguas
100 show
500,000 gold
20 million oz Silver

PEA
70,000 AUEQ production

Size: 3,000 ha
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.

Profitability (by resource)

Proven &
Probable		 03/05/2026
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.: 0.28M 0.28M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $542.24M $388.07M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $542.24M $388.07M n/a
Max Profit / Current MCap: 2.828 2.627 n/a
Max Profit Per Share (Gold): $3.96 $2.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.96 $2.83 n/a
Total Free Profit Per Share: $2.05 $1.35 n/a
FD MCap / Gold Eq.: $684.71 $527.68 n/a
FD MCap / Silver Eq.: $11.28 $8.06 n/a
FD MCap / Per Metal
as % Spot Price:		 13.33% 11.51% n/a
EV / Gold Eq.: $902.57 $745.54 n/a
EV / Silver Eq.: $14.87 $11.38 n/a
EV / Per Metal
as % Spot Price:		 17.57% 16.26% n/a
Measured &
Indicated		 03/05/2026
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.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.70M 0.70M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,347.85M $964.64M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,347.85M $964.64M n/a
Max Profit / Current MCap: 7.030 6.529 n/a
Max Profit Per Share (Gold): $9.84 $7.04 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.84 $7.04 n/a
Total Free Profit Per Share: $7.93 $5.56 n/a
FD MCap / Gold Eq.: $275.46 $212.29 n/a
FD MCap / Silver Eq.: $4.54 $3.24 n/a
FD MCap / Per Metal
as % Spot Price:		 5.36% 4.63% n/a
EV / Gold Eq.: $363.10 $299.93 n/a
EV / Silver Eq.: $5.98 $4.58 n/a
EV / Per Metal
as % Spot Price:		 7.07% 6.54% n/a

Reserves &
Resources		 03/05/2026
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.10M 1.10M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,122.48M $1,519.03M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,122.48M $1,519.03M n/a
Max Profit / Current MCap: 11.071 10.281 n/a
Max Profit Per Share (Gold): $15.49 $11.09 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.49 $11.09 n/a
Total Free Profit Per Share: $13.58 $9.61 n/a
FD MCap / Gold Eq.: $174.93 $134.81 n/a
FD MCap / Silver Eq.: $2.88 $2.06 n/a
FD MCap / Per Metal
as % Spot Price:		 3.41% 2.94% n/a
EV / Gold Eq.: $230.58 $190.47 n/a
EV / Silver Eq.: $3.80 $2.91 n/a
EV / Per Metal
as % Spot Price:		 4.49% 4.15% 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.     ×