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 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 ~$60.78M which is a rise of roughly 62% over the last five months. As of 02/22/2025 they have ~$37M debt and ~$31M 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 02/22/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $37.41M $60.78M 02/22/2025
Total Assets: $113.64M $113.64M 02/22/2025
Total Liabilities: $63.01M $63.01M 02/22/2025
Current Assets: $19.56M $19.56M 02/22/2025
Current Liabilities: $36.30M $36.30M 02/22/2025
Total Debt: $37.00M $37.00M 02/22/2025
Cash: $31.00M $31.00M 02/22/2025
Enterprise Value: $43.41M $66.78M 02/12/1972
Cash Flow: $17.41M $33.96M never
Cash Flow Multiple: 2.15 1.79 never
Net Debt to
Cash Flow Ratio:		 0.34 0.18 never
Finance within 1 year: 02/22/2025
Misc 02/22/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 136,623,171 136,623,171 02/22/2025
Shares (FD): 143,507,640 143,507,640 02/22/2025
Insider Ownership: n/a 50% 02/22/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 02/22/2025
Production (Gold Eq Oz.): (guess) 
40,000		 (guess) 
40,000		 02/22/2025
Production (Silver Eq Oz.): (guess) 
3,625,942		 (guess) 
3,508,612		 02/22/2025
Initial CapEx (Outstanding): n/a n/a 02/22/2025
Funding Option: n/a n/a 02/22/2025
Documentation: none PRODUCER 02/22/2025
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 6 6 02/22/2025

Resource Data

GOLD 02/22/2025
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 02/22/2025
Measured & Indicated: 1.00M 1.00M 02/22/2025
Inferred: 1.00M 1.00M 02/22/2025
Reserves & Resources: 2.00M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.28M 0.28M 02/22/2025
Measured & Indicated: 0.70M 0.70M 02/22/2025
Inferred: 0.40M 0.40M 02/22/2025
Reserves & Resources: 1.10M 1.10M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
40,000oz.		 (guess) 
40,000oz.		 02/22/2025
Cash Cost: $1,500 $1,500 02/22/2025
Extra Operating Cost: $1,000 $1,000 02/22/2025
Total: $2,500 $2,500 02/22/2025
Margin (Free Cash Flow): $435 (15%) $849 (25%)
G
R
A
D
E		 Underground (Avg): 3.50 g/t 3.50 g/t 02/22/2025
Open Pit (Avg): n/a 0.30 g/t 02/22/2025
Recovery Rate: (CG)  80.00% (CG)  80.00% 02/22/2025
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 02/22/2025
Annual Production: 70,000oz. 70,000oz. 02/22/2025
Cash Cost: $1,500 $1,500 02/22/2025
Extra Operating Cost: $800 $800 02/22/2025
SILVER 02/22/2025
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 02/22/2025
Measured & Indicated: n/a n/a 02/22/2025
Inferred: n/a n/a 02/22/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/22/2025
Measured & Indicated: n/a n/a 02/22/2025
Inferred: n/a n/a 02/22/2025
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 02/22/2025
Extra Operating Cost: n/a n/a 02/22/2025
Total: n/a n/a 02/22/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/22/2025
Open Pit (Avg): n/a n/a 02/19/2024
Recovery Rate: n/a n/a 02/22/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/22/2025
Annual Production: n/a n/a 02/22/2025
Cash Cost: n/a n/a 02/22/2025
Extra Operating Cost: n/a n/a 02/22/2025

Property

Last Analysis Data  (02/22/2025)
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		 02/22/2025
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): $121.86M $237.71M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $121.86M $237.71M n/a
Max Profit / Current MCap: 3.257 3.911 n/a
Max Profit Per Share (Gold): $0.85 $1.66 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.85 $1.66 n/a
Total Free Profit Per Share: $0.48 $1.08 n/a
FD MCap / Gold Eq.: $133.62 $217.07 n/a
FD MCap / Silver Eq.: $1.47 $2.47 n/a
FD MCap / Per Metal
as % Spot Price:		 4.55% 6.48% n/a
Measured &
Indicated		 02/22/2025
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): $302.90M $590.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $302.90M $590.88M n/a
Max Profit / Current MCap: 8.096 9.722 n/a
Max Profit Per Share (Gold): $2.11 $4.12 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.11 $4.12 n/a
Total Free Profit Per Share: $1.74 $3.54 n/a
FD MCap / Gold Eq.: $53.75 $87.33 n/a
FD MCap / Silver Eq.: $0.59 $1.00 n/a
FD MCap / Per Metal
as % Spot Price:		 1.83% 2.61% n/a

Reserves &
Resources		 02/22/2025
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): $476.98M $930.47M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $476.98M $930.47M n/a
Max Profit / Current MCap: 12.749 15.309 n/a
Max Profit Per Share (Gold): $3.32 $6.48 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.32 $6.48 n/a
Total Free Profit Per Share: $2.95 $5.90 n/a
FD MCap / Gold Eq.: $34.14 $55.46 n/a
FD MCap / Silver Eq.: $0.38 $0.63 n/a
FD MCap / Per Metal
as % Spot Price:		 1.16% 1.66% 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.     ×