Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Industrias Penoles NPV

www: www.penoles.com.mx   email:
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
OTCMKTS:IPOAF USD

Description

Industrias Penoles NPV are a gold and silver focused major with one exploration property in Mexico. They have approximately 12Moz. of gold and 800Moz. of silver in the reserves and resources category of which 12Moz. of gold and 800Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$5962.14M which is a fall of roughly 7% over the last six months. As of 05/24/2024 they have ~$3,000M debt and ~$1089M cash. They have 397M shares outstanding and trade on the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 05/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $6,383.46M $5,962.14M 05/24/2024
Total Assets: $10,300.00M $10,300.00M 05/24/2024
Total Liabilities: $4,750.00M $4,750.00M 05/24/2024
Current Assets: $5,005.00M $5,005.00M 05/24/2024
Current Liabilities: $1,700.00M $1,700.00M 05/24/2024
Total Debt: $3,000.00M $3,000.00M 05/24/2024
Cash: $1,089.00M $1,089.00M 05/24/2024
Enterprise Value: $8,294.46M $7,873.14M 06/29/2219
Cash Flow: $606.29M $868.66M never
Cash Flow Multiple: 10.53 6.86 never
Net Debt to
Cash Flow Ratio:		 3.15 2.20 never
Finance within 1 year: 05/24/2024
Misc 05/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 397,475,747 397,475,747 05/24/2024
Shares (FD): 397,475,747 397,475,747 05/24/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 05/24/2024
Production (Gold Eq Oz.): (guess) 
1,442,654		 (guess) 
1,361,292		 05/24/2024
Production (Silver Eq Oz.): (guess) 
111,282,314		 (guess) 
116,228,700		 05/24/2024
Initial CapEx (Outstanding): n/a n/a 05/24/2024
Funding Option: n/a n/a 05/24/2024
Documentation: none PRODUCER 11/15/2024
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 12 12 03/31/2024

Resource Data

GOLD 05/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 10.00M 10.00M 05/24/2024
Measured & Indicated: 12.00M 12.00M 05/24/2024
Inferred: n/a n/a 05/24/2024
Reserves & Resources: 12.00M 12.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 8.50M 8.50M 05/24/2024
Measured & Indicated: 9.86M 9.86M 05/24/2024
Inferred: n/a n/a 05/24/2024
Reserves & Resources: 9.86M 9.86M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
600,000oz.		 (guess) 
600,000oz.		 05/24/2024
Cash Cost: $1,300 $1,300 05/24/2024
Extra Operating Cost: $700 $700 05/24/2024
Total: $2,000 $2,000 05/24/2024
Margin (Free Cash Flow): $333 (14%) $666 (25%)
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 05/24/2024
Open Pit (Avg): n/a 0.80 g/t 03/18/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 05/24/2024
Annual Production: 700,000oz. 700,000oz. 05/24/2024
Cash Cost: $1,300 $1,300 05/24/2024
Extra Operating Cost: $600 $600 05/24/2024
SILVER 05/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 700.00M 700.00M 05/24/2024
Measured & Indicated: 800.00M 800.00M 05/24/2024
Inferred: n/a n/a 05/24/2024
Reserves & Resources: 800.00M 800.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 595.00M 595.00M 05/24/2024
Measured & Indicated: 663.00M 663.00M 05/24/2024
Inferred: n/a n/a 05/24/2024
Reserves & Resources: 663.00M 663.00M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
65,000,000oz.		 (guess) 
65,000,000oz.		 05/24/2024
Cash Cost: $16.00 $16.00 05/24/2024
Extra Operating Cost: $8.00 $8.00 05/24/2024
Total: $24.00 $24.00 05/24/2024
Margin (Free Cash Flow): $6.25 (20.66%) $7.22 (23.13%)
G
R
A
D
E		 Underground (Avg): 200.00 g/t 200.00 g/t 05/24/2024
Open Pit (Avg): n/a 100.00 g/t 03/18/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 800.00M 800.00M 05/24/2024
Annual Production: 65,000,000oz. 65,000,000oz. 05/24/2024
Cash Cost: $16.00 $16.00 05/24/2024
Extra Operating Cost: $10.00 $10.00 05/24/2024

Property

Last Analysis Data  (05/24/2024)
Stage Name Owned Au Ag Cu Notes
Exp Mexico 100% show
7 operating mines for precious metals
7 operating mines for base metals
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mexico 100% show
7 operating mines for precious metals
7 operating mines for base metals

Profitability (by resource)

Proven &
Probable		 05/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 52.43% 54.95% n/a
Percentage Silver: 47.57% 45.05% n/a
Total (Gold Eq. Oz.): 19.07M 18.20M n/a
Total (Silver Eq. Oz.): 1,471.37M 1,553.81M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 16.21M 15.47M n/a
Silver Eq. Oz.: 1,250.67M 1,320.74M n/a
Maximum Profit (Gold): $2,833.90M $5,657.60M n/a
Maximum Profit (Silver): $3,718.75M $4,295.90M n/a
Total Maximum Profit: $6,552.65M $9,953.50M n/a
Max Profit / Current MCap: 1.027 1.669 n/a
Max Profit Per Share (Gold): $7.13 $14.23 n/a
Max Profit Per Share (Silver): $9.36 $10.81 n/a
Total Max Profit Per Share: $16.49 $25.04 n/a
Total Free Profit Per Share: $0.43 $10.04 n/a
FD MCap / Gold Eq.: $393.71 $385.43 n/a
FD MCap / Silver Eq.: $5.10 $4.51 n/a
FD MCap / Per Metal
as % Spot Price:		 16.87% 14.46% n/a
Measured &
Indicated		 05/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 53.64% 56.15% n/a
Percentage Silver: 46.36% 43.85% n/a
Total (Gold Eq. Oz.): 22.37M 21.37M n/a
Total (Silver Eq. Oz.): 1,725.65M 1,824.57M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 18.46M 17.63M n/a
Silver Eq. Oz.: 1,423.57M 1,504.86M n/a
Maximum Profit (Gold): $3,287.32M $6,562.82M n/a
Maximum Profit (Silver): $4,143.75M $4,786.86M n/a
Total Maximum Profit: $7,431.07M $11,349.68M n/a
Max Profit / Current MCap: 1.164 1.904 n/a
Max Profit Per Share (Gold): $8.27 $16.51 n/a
Max Profit Per Share (Silver): $10.43 $12.04 n/a
Total Max Profit Per Share: $18.70 $28.55 n/a
Total Free Profit Per Share: $2.64 $13.55 n/a
FD MCap / Gold Eq.: $345.89 $338.27 n/a
FD MCap / Silver Eq.: $4.48 $3.96 n/a
FD MCap / Per Metal
as % Spot Price:		 14.82% 12.69% n/a

Reserves &
Resources		 05/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 53.64% 56.15% n/a
Percentage Silver: 46.36% 43.85% n/a
Total (Gold Eq. Oz.): 22.37M 21.37M n/a
Total (Silver Eq. Oz.): 1,725.65M 1,824.57M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 18.46M 17.63M n/a
Silver Eq. Oz.: 1,423.57M 1,504.86M n/a
Maximum Profit (Gold): $3,287.32M $6,562.82M n/a
Maximum Profit (Silver): $4,143.75M $4,786.86M n/a
Total Maximum Profit: $7,431.07M $11,349.68M n/a
Max Profit / Current MCap: 1.164 1.904 n/a
Max Profit Per Share (Gold): $8.27 $16.51 n/a
Max Profit Per Share (Silver): $10.43 $12.04 n/a
Total Max Profit Per Share: $18.70 $28.55 n/a
Total Free Profit Per Share: $2.64 $13.55 n/a
FD MCap / Gold Eq.: $345.89 $338.27 n/a
FD MCap / Silver Eq.: $4.48 $3.96 n/a
FD MCap / Per Metal
as % Spot Price:		 14.82% 12.69% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults