Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:ODV
CAD
NYSE:ODV
USD
Description
Osisko Development Corp are a gold focused junior, emerging mid-tier producer with two producing mines in Canada and USA, one mine in development in Canada and one exploration property. Currently they produce roughly 10koz. of gold per year. They have approximately 6.4Moz. of gold in the reserves and resources category of which 4.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$253.05M which is a fall of roughly 26% over the last four months. As of 04/15/2024 they have ~C$14M debt and ~C$31.54M cash. They have 84M shares outstanding and trade on the Canadian Venture Exchange and the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$341.34M
$253.05M
04/15/2024
$-88.29M
Total Assets:
$562.92M
$551.58M
01/06/2024
$-11.34M
Total Liabilities:
$74.86M
$73.35M
01/06/2024
$-1.51M
Current Assets:
$74.86M
$36.67M
04/15/2024
$-38.18M
Current Liabilities:
$42.67M
$41.81M
01/06/2024
$-0.86M
Total Debt:
$14.97M
$13.94M
04/15/2024
$-1.03M
Cash:
$53.15M
$31.54M
04/15/2024
$-21.61M
Enterprise Value:
$303.17M
$235.45M
06/17/1977
$-67.72M
Cash Flow:
$15.95M
$7.74M
never
$-8.22M
Cash Flow Multiple:
21.40
32.72
never
11.31
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
01/06/2024
n/a
Misc
01/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
84,102,240
84,102,240
01/06/2024
0
Shares (FD):
120,000,000
115,000,000
04/15/2024
-5,000,000
Insider Ownership:
n/a
50%
05/01/2024
50%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2025
01/06/2024
n/a
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 10,000
04/15/2024
-15,000
Production (Silver Eq Oz.) :
(guess) 2,210,412
(guess) 817,040
04/15/2024
-1,393,373
Initial CapEx (Outstanding):
$350.00M102.54% of MCap
$425.00M167.95% of MCap
04/15/2024
$75.00M
Funding Option:
n/a
n/a
01/06/2024
n/a
Documentation:
none
PRODUCER
05/01/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.2Producer: Growth Potential
04/15/2024
0
Cash Flow Multiplier:
6
5
04/15/2024
-1.00
Resource Data
GOLD
01/06/2024 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
2.00M
04/15/2024
2.00M
Measured & Indicated:
4.50M
4.20M
04/15/2024
-0.30M
Inferred:
2.00M
2.20M
04/15/2024
0.20M
Reserves & Resources:
6.50M
6.40M
never
-0.10M
P L A U S I B L E
Proven & Probable:
n/a
1.80M
04/15/2024
1.80M
Measured & Indicated:
3.24M
3.38M
04/15/2024
0.14M
Inferred:
0.90M
0.99M
04/15/2024
0.09M
Reserves & Resources:
4.14M
4.37M
never
0.23M
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 10,000oz.
04/15/2024
-15,000oz.
Cash Cost:
$950
$1,100
04/15/2024
$150.00
Extra Operating Cost:
$450
$500
04/15/2024
$50.00
G R A D E
Underground (Avg):
4.50 g/t
6.00 g/t
03/24/2024
1.50 g/t
Open Pit (Avg):
n/a
1.10 g/t
03/24/2024
1.10 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/01/2024
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
01/06/2024
0.00M
Annual Production:
300,000oz.
300,000oz.
01/06/2024
0oz.
Cash Cost:
$1,000
$1,100
04/15/2024
$100
Extra Operating Cost:
$500
$550
04/15/2024
$50
SILVER
01/06/2024 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
01/06/2024
0.00M
Measured & Indicated:
n/a
n/a
01/06/2024
0.00M
Inferred:
n/a
n/a
01/06/2024
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
01/06/2024
0.00M
Measured & Indicated:
n/a
n/a
01/06/2024
0.00M
Inferred:
n/a
n/a
01/06/2024
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
01/06/2024
$0.00
Extra Operating Cost:
n/a
n/a
01/06/2024
$0.00
G R A D E
Underground (Avg):
n/a
n/a
01/06/2024
n/a
Open Pit (Avg):
n/a
n/a
01/06/2024
n/a
Recovery Rate:
n/a
n/a
01/06/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/06/2024
0.00M
Annual Production:
n/a
n/a
01/06/2024
n/a
Cash Cost:
n/a
n/a
01/06/2024
n/a
Extra Operating Cost:
n/a
n/a
01/06/2024
n/a
Property
Last Analysis Data (01/06/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Colombia , Canada
Bonanza Ledge
100% (guess)
1,000
Underground
show
500,000 oz at 4.4 gpt
Development
British Columbia , Canada
Caribou
100% (guess)
20,000
Underground
show
3 million oz underground project.
Exploration
Mexico , Mexico
San Antonio
100% (guess)
11,000
n/a
show
1 million oz open pit project
Low capex $25 million
Permitted
50,000 oz per year
Production
Utah , USA
Tintic
100% (guess)
5,500
Underground
show
23 past producing mines.
Total Land Package Size (ha):
37,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Colombia , Canada
Bonanza Ledge
100% (guess)
1,000
Underground
show
500,000 oz at 4.4 gpt
Development
British Columbia , Canada
Caribou
100% (guess)
20,000
Underground
show
3 million oz underground project.
Exploration
Mexico , Mexico
San Antonio
100% (guess)
11,000
n/a
show
1 million oz open pit project
Low capex $25 million
Permitted
50,000 oz per year
Production
Utah , USA
Tintic
100% (guess)
5,500
Underground
show
23 past producing mines.
Total Land Package Size (ha):
37,500
Profitability (by resource)
Proven & Probable
01/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
100.00%
n/a
100.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
2.00M
n/a
2.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
163.41M
P L A U S I B L E
Gold Eq. Oz.:
n/a
1.80M
n/a
1.80M
Silver Eq. Oz.:
n/a
n/a
n/a
147.07M
Maximum Profit (Gold):
n/a
$1,392.30M
n/a
$1,392.30M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
$1,392.30M
n/a
$1,392.30M
Max Profit / Current MCap:
n/a
5.502
n/a
5.502
Max Profit Per Share (Gold):
n/a
$12.11
n/a
$12.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
$12.11
n/a
$12.11
Total Free Profit Per Share:
n/a
$9.11
n/a
$9.11
FD MCap / Gold Eq.:
n/a
$140.58
n/a
$140.58
FD MCap / Silver Eq.:
n/a
$1.72
n/a
$1.72
FD MCap / Per Metal as % Spot Price:
n/a
5.92%
n/a
5.92%
Measured & Indicated
01/06/2024 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.):
4.50M
4.20M
n/a
-0.30M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-54.72M
P L A U S I B L E
Gold Eq. Oz.:
3.24M
3.38M
n/a
0.14M
Silver Eq. Oz.:
n/a
n/a
n/a
-9.98M
Maximum Profit (Gold):
$2,067.12M
$2,617.52M
n/a
$550.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,067.12M
$2,617.52M
n/a
$550.40M
Max Profit / Current MCap:
6.056
10.344
n/a
4.288
Max Profit Per Share (Gold):
$17.23
$22.76
n/a
$5.54
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.23
$22.76
n/a
$5.54
Total Free Profit Per Share:
$13.43
$19.76
n/a
$6.34
FD MCap / Gold Eq.:
$105.35
$74.78
n/a
$-30.57
FD MCap / Silver Eq.:
$1.19
$0.92
n/a
$-0.28
FD MCap / Per Metal as % Spot Price:
5.17%
3.15%
n/a
-2.02%
Reserves & Resources
01/06/2024 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.):
6.50M
6.40M
n/a
-0.10M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-51.80M
P L A U S I B L E
Gold Eq. Oz.:
4.14M
4.37M
n/a
0.23M
Silver Eq. Oz.:
n/a
n/a
n/a
-8.67M
Maximum Profit (Gold):
$2,641.32M
$3,383.29M
n/a
$741.97M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,641.32M
$3,383.29M
n/a
$741.97M
Max Profit / Current MCap:
7.738
13.370
n/a
5.632
Max Profit Per Share (Gold):
$22.01
$29.42
n/a
$7.41
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$22.01
$29.42
n/a
$7.41
Total Free Profit Per Share:
$18.21
$26.42
n/a
$8.21
FD MCap / Gold Eq.:
$82.45
$57.85
n/a
$-24.60
FD MCap / Silver Eq.:
$0.93
$0.71
n/a
$-0.22
FD MCap / Per Metal as % Spot Price:
4.05%
2.44%
n/a
-1.61%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7486
CAD 0.7335
05/15/2024
Spot Gold:
$2,038.00
$2,373.50
05/15/2024
$335.50
Spot Silver:
$23.05
$29.05
05/15/2024
$6.00
Gold:Silver Ratio:
88.42
81.70
05/15/2024
-6.71
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: