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

Orvana Minerals Corp

www: www.orvana.com   email: nmenendez@orvana.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:ORV CAD
OTCMKTS:ORVMF USD

Description

Orvana Minerals Corp are a gold focused junior, emerging mid-tier producer with two producing mines in Bolivia and Spain, one mine in development in Argentina and three exploration properties. Currently they produce roughly 50koz. of gold per year. They have approximately 3.2Moz. of gold in the reserves and resources category of which 1.2Moz. are in the measured and indicated category. They have a market capitalisation of ~$20.6M which is a fall of roughly 59% over the last seven months. As of 02/23/2022 they have ~$15M debt and ~$11M 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 02/23/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $50.22M $20.60M 02/23/2022 $-29.63M
Total Assets: $158.00M $158.00M 02/23/2022 $0.00M
Total Liabilities: $81.00M $81.00M 02/23/2022 $0.00M
Current Assets: $39.00M $39.00M 02/23/2022 $0.00M
Current Liabilities: $49.00M $49.00M 02/23/2022 $0.00M
Total Debt: $15.00M $15.00M 02/23/2022 $0.00M
Cash: $11.00M $11.00M 02/23/2022 $0.00M
Enterprise Value: $54.22M $24.60M 10/12/1970 $-29.63M
Cash Flow: $6.85M $4.83M never $-2.02M
Cash Flow Multiple: 7.34 4.26 never -3.07
Net Debt to
Cash Flow Ratio:		 0.58 0.83 never 0.24
Finance within 1 year: 02/23/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/23/2022 0.00%
Misc 02/23/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 136,623,000 136,623,000 02/23/2022 0
Shares (FD): 137,623,000 137,623,000 02/23/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/23/2022 n/a
Production (Gold Eq Oz.): (guess) 
50,000		 (guess) 
50,000		 02/23/2022 0
Production (Silver Eq Oz.): (guess) 
3,936,047		 (guess) 
4,262,523		 02/23/2022 326,477
Initial CapEx (Outstanding): n/a n/a 02/23/2022 n/a
Funding Option: n/a n/a 02/23/2022 n/a
Documentation: none PRODUCER 06/30/2022 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 02/23/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 02/23/2022 0.00M
Measured & Indicated: 1.20M 1.20M 02/23/2022 0.00M
Inferred: 2.00M 2.00M 02/23/2022 0.00M
Reserves & Resources: 3.20M 3.20M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.32M 0.32M 02/23/2022 0.00M
Measured & Indicated: 0.93M 0.93M 02/23/2022 0.00M
Inferred: 0.90M 0.90M 02/23/2022 0.00M
Reserves & Resources: 1.83M 1.83M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
50,000oz.		 (guess) 
50,000oz.		 02/23/2022 0oz.
Cash Cost: $1,100 $1,100 02/23/2022 $0.00
Extra Operating Cost: $600 $600 02/23/2022 $0.00
Average Grade: 3.50 g/t 3.50 g/t 02/23/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/30/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 02/23/2022 0.00M
Annual Production: 85,000oz. 85,000oz. 02/23/2022 0oz.
Cash Cost: $1,000 $1,000 02/23/2022 $0
Extra Operating Cost: $600 $600 02/23/2022 $0
SILVER 02/23/2022
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 02/23/2022 0.00M
Measured & Indicated: n/a n/a 02/23/2022 0.00M
Inferred: n/a n/a 02/23/2022 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 02/23/2022 0.00M
Measured & Indicated: n/a n/a 02/23/2022 0.00M
Inferred: n/a n/a 02/23/2022 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 02/23/2022 $0.00
Extra Operating Cost: n/a n/a 02/23/2022 $0.00
Average Grade: n/a n/a 02/23/2022 n/a
Recovery Rate: n/a n/a 02/23/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/23/2022 0.00M
Annual Production: n/a n/a 02/23/2022 n/a
Cash Cost: n/a n/a 02/23/2022 n/a
Extra Operating Cost: n/a n/a 02/23/2022 n/a

Property

Last Analysis Data  (02/23/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Argentina, Argentina Taguas 100% (guess) 3,000 Open Pit show
500,000 gold
20 million oz Silver

PEA
70,000 AUEQ production
Production Bolivia Don Mario 100% n/a Open Pit show
Producing gold, silver, and copper. Small production.

15,000 oz gold in 2014 projected at low costs. $900 all-in per oz.
Exploration Temiscamingue, Quebec, Canada Laniel Claims 100% n/a n/a n/a
Exploration Kirkland Lake, Ontario, Canada Morrisette Creek 100% n/a n/a n/a
Production Oviedo, Spain El Valle-Boinas Carles 100% n/a Open Pit 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.
Exploration Nevada, USA Aztec 100% n/a n/a n/a
Total Land Package Size (ha): 3,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Argentina, Argentina Taguas 100% (guess) 3,000 Open Pit show
500,000 gold
20 million oz Silver

PEA
70,000 AUEQ production
Production Bolivia Don Mario 100% n/a Open Pit show
Producing gold, silver, and copper. Small production.

15,000 oz gold in 2014 projected at low costs. $900 all-in per oz.
Exploration Temiscamingue, Quebec, Canada Laniel Claims 100% n/a n/a n/a
Exploration Kirkland Lake, Ontario, Canada Morrisette Creek 100% n/a n/a n/a
Production Oviedo, Spain El Valle-Boinas Carles 100% n/a Open Pit 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.
Exploration Nevada, USA Aztec 100% n/a n/a n/a
Total Land Package Size (ha): 3,000  

Profitability (by resource)

Proven &
Probable		 02/23/2022
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.): 0.35M 0.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.29M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.32M 0.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.06M
Maximum Profit (Gold): $32.35M $22.82M n/a $-9.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $32.35M $22.82M n/a $-9.53M
Max Profit / Current MCap: 0.644 1.108 n/a 0.464
Max Profit Per Share (Gold): $0.24 $0.17 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.17 n/a $-0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $159.44 $65.39 n/a $-94.05
FD Mkt. Cap / Silver Eq.: $2.03 $0.77 n/a $-1.26
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.41% 3.56% n/a -4.85%
Measured &
Indicated		 02/23/2022
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.84M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.93M 0.93M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.05M
Maximum Profit (Gold): $95.19M $67.16M n/a $-28.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $95.19M $67.16M n/a $-28.03M
Max Profit / Current MCap: 1.895 3.261 n/a 1.365
Max Profit Per Share (Gold): $0.69 $0.49 n/a $-0.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.69 $0.49 n/a $-0.20
Total Free Profit Per Share: $0.23 $0.28 n/a $0.06
FD Mkt. Cap / Gold Eq.: $54.18 $22.22 n/a $-31.96
FD Mkt. Cap / Silver Eq.: $0.69 $0.26 n/a $-0.43
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.86% 1.21% n/a -1.65%

Reserves &
Resources		 02/23/2022
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.): 3.20M 3.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 20.89M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.83M 1.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.93M
Maximum Profit (Gold): $187.61M $132.37M n/a $-55.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $187.61M $132.37M n/a $-55.25M
Max Profit / Current MCap: 3.736 6.426 n/a 2.691
Max Profit Per Share (Gold): $1.36 $0.96 n/a $-0.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.36 $0.96 n/a $-0.40
Total Free Profit Per Share: $0.90 $0.76 n/a $-0.14
FD Mkt. Cap / Gold Eq.: $27.49 $11.27 n/a $-16.22
FD Mkt. Cap / Silver Eq.: $0.35 $0.13 n/a $-0.22
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.45% 0.61% n/a -0.84%

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.     ×