Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:ARMZF
USD
TSE:ORA
CAD
Description
Aura Minerals Inc are a gold focused mid-tier producer with three producing mines in Brazil, Honduras and Mexico, one mine in development in Brazil and one exploration property. Currently they produce roughly 275koz. of gold per year. They have approximately 5.5Moz. of gold in the reserves and resources category of which 3.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$584.35M which is a fall of roughly 21% over the last two months. As of 03/13/2022 they have ~$158M debt and ~$161M cash. They have 73M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
03/13/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$738.61M
$584.35M
03/13/2022
$-154.26M
Total Assets:
$592.00M
$592.00M
03/13/2022
$0.00M
Total Liabilities:
$320.00M
$320.00M
03/13/2022
$0.00M
Current Assets:
$272.00M
$272.00M
03/13/2022
$0.00M
Current Liabilities:
$146.00M
$146.00M
03/13/2022
$0.00M
Total Debt:
$158.00M
$158.00M
03/13/2022
$0.00M
Cash:
$161.00M
$161.00M
03/13/2022
$0.00M
Enterprise Value:
$735.61M
$581.35M
06/03/1988
$-154.26M
Cash Flow:
$132.54M
$108.17M
never
$-24.37M
Cash Flow Multiple:
5.57
5.40
never
-0.17
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
03/13/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
03/13/2022
0.00%
Misc
03/13/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
72,627,000
72,627,000
03/13/2022
0
Shares (FD):
72,851,000
72,851,000
03/13/2022
0
Insider Ownership:
n/a
50%
03/13/2022
50%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
03/13/2022
n/a
Production (Gold Eq Oz.):
(guess) 275,000
(guess) 275,000
03/13/2022
0
Production (Silver Eq Oz.) :
(guess) 21,162,442
(guess) 23,242,056
03/13/2022
2,079,614
Initial CapEx (Outstanding):
n/a
n/a
03/13/2022
n/a
Funding Option:
n/a
n/a
03/13/2022
n/a
Documentation:
none
PRODUCER
03/13/2022
n/a
Value Adjustment:
30%
30%
never
0%
Resource Data
GOLD
03/13/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.00M
2.00M
03/13/2022
0.00M
Measured & Indicated:
3.50M
3.50M
03/13/2022
0.00M
Inferred:
2.00M
2.00M
03/13/2022
0.00M
Reserves & Resources:
5.50M
5.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.70M
1.70M
03/13/2022
0.00M
Measured & Indicated:
2.72M
2.72M
03/13/2022
0.00M
Inferred:
0.85M
0.85M
03/13/2022
0.00M
Reserves & Resources:
3.57M
3.57M
never
0.00M
C U R R E N T
Annual Production:
(guess) 275,000oz.
(guess) 275,000oz.
03/13/2022
0oz.
Cash Cost:
$850
$850
03/13/2022
$0.00
Extra Operating Cost:
$450
$450
03/13/2022
$0.00
Average Grade:
0.90 g/t
0.90 g/t
03/13/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
03/13/2022
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
03/13/2022
0.00M
Annual Production:
400,000oz.
400,000oz.
03/13/2022
0oz.
Cash Cost:
$900
$900
03/13/2022
$0
Extra Operating Cost:
$450
$450
03/13/2022
$0
SILVER
03/13/2022 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
03/13/2022
0.00M
Measured & Indicated:
n/a
n/a
03/13/2022
0.00M
Inferred:
n/a
n/a
03/13/2022
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
03/13/2022
0.00M
Measured & Indicated:
n/a
n/a
03/13/2022
0.00M
Inferred:
n/a
n/a
03/13/2022
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
03/13/2022
$0.00
Extra Operating Cost:
n/a
n/a
03/13/2022
$0.00
Average Grade:
n/a
n/a
03/13/2022
n/a
Recovery Rate:
n/a
n/a
03/13/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/13/2022
0.00M
Annual Production:
n/a
n/a
03/13/2022
n/a
Cash Cost:
n/a
n/a
03/13/2022
n/a
Extra Operating Cost:
n/a
n/a
03/13/2022
n/a
Property
Last Analysis Data (03/13/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Brazil , Brazil
Ernesto - EPP
100% (guess)
n/a
Open Pit
show
400,000 deposit at 2.5 gpt
Producing mine.
Development
Tocantins , Brazil
Almas
100%
90,000
Open Pit
show
Economic project with a feasibility study.
Permitted.
$92 million capex.
1.3 million oz deposit (.85 gpt)
Exploration
Mato Grosso , Brazil
Matupa
100%
n/a
Open Pit
show
Early exploration. 350,000 oz (1.3 gpt) deposit.
They think it will be much bigger.
Production
Honduras , Honduras
San Andres
100% (guess)
n/a
Open Pit
show
1.6 million oz deposit at .5 gpt
Production
Mexico
Aranzazu
100% (guess)
n/a
Open Pit
show
Producing 18 million lbs of copper.
Total Land Package Size (ha):
90,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Brazil , Brazil
Ernesto - EPP
100% (guess)
n/a
Open Pit
show
400,000 deposit at 2.5 gpt
Producing mine.
Development
Tocantins , Brazil
Almas
100%
90,000
Open Pit
show
Economic project with a feasibility study.
Permitted.
$92 million capex.
1.3 million oz deposit (.85 gpt)
Exploration
Mato Grosso , Brazil
Matupa
100%
n/a
Open Pit
show
Early exploration. 350,000 oz (1.3 gpt) deposit.
They think it will be much bigger.
Production
Honduras , Honduras
San Andres
100% (guess)
n/a
Open Pit
show
1.6 million oz deposit at .5 gpt
Production
Mexico
Aranzazu
100% (guess)
n/a
Open Pit
show
Producing 18 million lbs of copper.
Total Land Package Size (ha):
90,000
Profitability (by resource)
Proven & Probable
03/13/2022 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
15.12M
P L A U S I B L E
Gold Eq. Oz.:
1.70M
1.70M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
12.86M
Maximum Profit (Gold):
$1,065.11M
$869.26M
n/a
$-195.85M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,065.11M
$869.26M
n/a
$-195.85M
Max Profit / Current MCap:
1.442
1.488
n/a
0.046
Max Profit Per Share (Gold):
$14.62
$11.93
n/a
$-2.69
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$14.62
$11.93
n/a
$-2.69
Total Free Profit Per Share:
$1.70
$1.65
n/a
$-0.05
FD Mkt. Cap / Gold Eq.:
$434.47
$343.73
n/a
$-90.74
FD Mkt. Cap / Silver Eq.:
$5.65
$4.07
n/a
$-1.58
FD Mkt. Cap / Per Metal as % Spot Price:
21.85%
18.46%
n/a
-3.39%
Measured & Indicated
03/13/2022 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.):
3.50M
3.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
26.47M
P L A U S I B L E
Gold Eq. Oz.:
2.72M
2.72M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
20.57M
Maximum Profit (Gold):
$1,704.18M
$1,390.81M
n/a
$-313.36M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,704.18M
$1,390.81M
n/a
$-313.36M
Max Profit / Current MCap:
2.307
2.380
n/a
0.073
Max Profit Per Share (Gold):
$23.39
$19.09
n/a
$-4.30
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$23.39
$19.09
n/a
$-4.30
Total Free Profit Per Share:
$10.47
$8.81
n/a
$-1.66
FD Mkt. Cap / Gold Eq.:
$271.55
$214.83
n/a
$-56.71
FD Mkt. Cap / Silver Eq.:
$3.53
$2.54
n/a
$-0.99
FD Mkt. Cap / Per Metal as % Spot Price:
13.66%
11.54%
n/a
-2.12%
Reserves & Resources
03/13/2022 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.):
5.50M
5.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
41.59M
P L A U S I B L E
Gold Eq. Oz.:
3.57M
3.57M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
27.00M
Maximum Profit (Gold):
$2,236.73M
$1,825.44M
n/a
$-411.29M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,236.73M
$1,825.44M
n/a
$-411.29M
Max Profit / Current MCap:
3.028
3.124
n/a
0.096
Max Profit Per Share (Gold):
$30.70
$25.06
n/a
$-5.65
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$30.70
$25.06
n/a
$-5.65
Total Free Profit Per Share:
$17.78
$14.78
n/a
$-3.01
FD Mkt. Cap / Gold Eq.:
$206.89
$163.68
n/a
$-43.21
FD Mkt. Cap / Silver Eq.:
$2.69
$1.94
n/a
$-0.75
FD Mkt. Cap / Per Metal as % Spot Price:
10.40%
8.79%
n/a
-1.61%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/13/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/25/2022
Spot Gold:
$1,988.50
$1,861.90
05/25/2022
$-126.60
Spot Silver:
$25.84
$22.03
05/25/2022
$-3.81
Gold:Silver Ratio:
76.95
84.52
05/25/2022
7.56
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: