Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:ORVMF
USD
TSE:ORV
CAD
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 ~$19.11M which is a fall of roughly 62% over the last eleven 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.
Quick Links
Login to access
General Details
Financial
02/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$50.22M
$19.11M
02/23/2022
$-31.11M
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
$23.11M
09/25/1970
$-31.11M
Cash Flow:
$6.85M
$7.96M
never
$1.11M
Cash Flow Multiple:
7.34
2.40
never
-4.93
Net Debt to Cash Flow Ratio:
0.58
0.50
never
-0.08
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) 4,084,994
02/23/2022
148,947
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
1.04M
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
0.94M
Maximum Profit (Gold):
$32.35M
$37.59M
n/a
$5.24M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$32.35M
$37.59M
n/a
$5.24M
Max Profit / Current MCap:
0.644
1.967
n/a
1.323
Max Profit Per Share (Gold):
$0.24
$0.27
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.24
$0.27
n/a
$0.04
Total Free Profit Per Share:
$0.00
$0.09
n/a
$0.09
FD Mkt. Cap / Gold Eq.:
$159.44
$60.66
n/a
$-98.78
FD Mkt. Cap / Silver Eq.:
$2.03
$0.74
n/a
$-1.28
FD Mkt. Cap / Per Metal as % Spot Price:
8.41%
3.15%
n/a
-5.26%
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
3.57M
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
2.76M
Maximum Profit (Gold):
$95.19M
$110.62M
n/a
$15.43M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$95.19M
$110.62M
n/a
$15.43M
Max Profit / Current MCap:
1.895
5.789
n/a
3.894
Max Profit Per Share (Gold):
$0.69
$0.80
n/a
$0.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.69
$0.80
n/a
$0.11
Total Free Profit Per Share:
$0.23
$0.62
n/a
$0.39
FD Mkt. Cap / Gold Eq.:
$54.18
$20.61
n/a
$-33.56
FD Mkt. Cap / Silver Eq.:
$0.69
$0.25
n/a
$-0.44
FD Mkt. Cap / Per Metal as % Spot Price:
2.86%
1.07%
n/a
-1.79%
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
9.53M
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
5.44M
Maximum Profit (Gold):
$187.61M
$218.02M
n/a
$30.41M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$187.61M
$218.02M
n/a
$30.41M
Max Profit / Current MCap:
3.736
11.409
n/a
7.674
Max Profit Per Share (Gold):
$1.36
$1.58
n/a
$0.22
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.36
$1.58
n/a
$0.22
Total Free Profit Per Share:
$0.90
$1.40
n/a
$0.50
FD Mkt. Cap / Gold Eq.:
$27.49
$10.46
n/a
$-17.03
FD Mkt. Cap / Silver Eq.:
$0.35
$0.13
n/a
$-0.22
FD Mkt. Cap / Per Metal as % Spot Price:
1.45%
0.54%
n/a
-0.91%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
01/28/2023
Spot Gold:
$1,895.60
$1,927.30
01/28/2023
$31.70
Spot Silver:
$24.08
$23.59
01/28/2023
$-0.49
Gold:Silver Ratio:
78.72
81.70
01/28/2023
2.98
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: