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

K92 Mining Inc

www: www.k92mining.com   email: ir@k92mining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:KNT CAD
OTCMKTS:KNTNF USD

Description

K92 Mining Inc are a gold focused mid-tier producer with one producing mine in Papua New Guinea. Currently they produce roughly 150koz. of gold per year. They have approximately 8Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$1429.72M which is a rise of roughly 12% over the last four months. As of 01/14/2024 they have no debt and ~$81M cash. They have 234M 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 01/14/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,273.07M $1,429.72M 01/14/2024 $156.65M
Total Assets: $125.00M $125.00M 01/14/2024 $0.00M
Total Liabilities: $31.00M $31.00M 01/14/2024 $0.00M
Current Assets: $81.00M $81.00M 01/14/2024 $0.00M
Current Liabilities: $21.00M $21.00M 01/14/2024 $0.00M
Total Debt: $0.00M $0.00M 01/14/2024 $0.00M
Cash: $81.00M $81.00M 01/14/2024 $0.00M
Enterprise Value: $1,192.07M $1,348.72M 09/26/2012 $156.65M
Cash Flow: $127.50M $170.27M never $42.77M
Cash Flow Multiple: 9.98 8.40 never -1.59
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/14/2024 n/a
Misc 01/14/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 234,322,462 234,322,462 01/14/2024 0
Shares (FD): 245,700,000 245,700,000 01/14/2024 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2017 01/14/2024 n/a
Production (Gold Eq Oz.): (guess) 
150,000		 (guess) 
150,000		 04/01/2024 0
Production (Silver Eq Oz.): (guess) 
13,225,806		 (guess) 
12,074,418		 04/01/2024 -1,151,389
Initial CapEx (Outstanding): n/a n/a 01/14/2024 n/a
Funding Option: n/a n/a 01/14/2024 n/a
Documentation: none PRODUCER 04/01/2024 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 04/24/2023 0
Cash Flow Multiplier: 12 12 01/14/2024 0.00

Resource Data

GOLD 01/14/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 01/14/2024 0.00M
Measured & Indicated: 3.00M 3.00M 01/14/2024 0.00M
Inferred: 5.00M 5.00M 01/14/2024 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.86M 1.86M 01/14/2024 0.00M
Measured & Indicated: 2.60M 2.60M 01/14/2024 0.00M
Inferred: 2.33M 2.33M 01/14/2024 0.00M
Reserves & Resources: 4.93M 4.93M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
150,000oz.		 (guess) 
150,000oz.		 04/01/2024 0oz.
Cash Cost: $700 $500 04/01/2024 $-200.00
Extra Operating Cost: $500 $750 04/01/2024 $250.00
G
R
A
D
E		 Underground (Avg): 9.00 g/t 9.00 g/t 01/14/2024 n/a
Open Pit (Avg): n/a n/a 01/14/2024 n/a
Recovery Rate: (CG)  93.00% (CG)  93.00% 04/01/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 01/14/2024 0.00M
Annual Production: 450,000oz. 450,000oz. 01/14/2024 0oz.
Cash Cost: $800 $650 04/01/2024 $-150
Extra Operating Cost: $500 $750 04/01/2024 $250
SILVER 01/14/2024
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 01/14/2024 0.00M
Measured & Indicated: n/a n/a 01/14/2024 0.00M
Inferred: n/a n/a 01/14/2024 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 01/14/2024 0.00M
Measured & Indicated: n/a n/a 01/14/2024 0.00M
Inferred: n/a n/a 01/14/2024 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 01/14/2024 $0.00
Extra Operating Cost: n/a n/a 01/14/2024 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/14/2024 n/a
Open Pit (Avg): n/a n/a 01/14/2024 n/a
Recovery Rate: n/a n/a 01/14/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/14/2024 0.00M
Annual Production: n/a n/a 01/14/2024 n/a
Cash Cost: n/a n/a 01/14/2024 n/a
Extra Operating Cost: n/a n/a 01/14/2024 n/a

Property

Last Analysis Data  (01/14/2024)
Stage Name Owned Au Ag Cu Notes
Prod Kainantu 100% show
Continues to grow in size.

CEO said they will be drilling for another decade.
Total Land Package Size (ha): 40,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Kainantu 100% show
Continues to grow in size.

CEO said they will be drilling for another decade.
Total Land Package Size (ha): 40,000  

Profitability (by resource)

Proven &
Probable		 01/14/2024
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -15.35M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.86M 1.86M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -14.28M
Maximum Profit (Gold): $1,581.00M $2,111.29M n/a $530.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,581.00M $2,111.29M n/a $530.29M
Max Profit / Current MCap: 1.242 1.477 n/a 0.235
Max Profit Per Share (Gold): $6.43 $8.59 n/a $2.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.43 $8.59 n/a $2.16
Total Free Profit Per Share: $0.00 $0.66 n/a $0.66
FD MCap / Gold Eq.: $684.45 $768.66 n/a $84.22
FD MCap / Silver Eq.: $7.76 $9.55 n/a $1.79
FD MCap / Per Metal
as % Spot Price:		 33.39% 32.23% n/a -1.16%
Measured &
Indicated		 01/14/2024
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -23.03M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.60M 2.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -19.99M
Maximum Profit (Gold): $2,213.40M $2,955.80M n/a $742.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,213.40M $2,955.80M n/a $742.40M
Max Profit / Current MCap: 1.739 2.067 n/a 0.329
Max Profit Per Share (Gold): $9.01 $12.03 n/a $3.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.01 $12.03 n/a $3.02
Total Free Profit Per Share: $2.08 $4.10 n/a $2.02
FD MCap / Gold Eq.: $488.89 $549.05 n/a $60.16
FD MCap / Silver Eq.: $5.54 $6.82 n/a $1.28
FD MCap / Per Metal
as % Spot Price:		 23.85% 23.02% n/a -0.83%

Reserves &
Resources		 01/14/2024
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.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -61.41M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.93M 4.93M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -37.83M
Maximum Profit (Gold): $4,189.65M $5,594.91M n/a $1,405.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,189.65M $5,594.91M n/a $1,405.26M
Max Profit / Current MCap: 3.291 3.913 n/a 0.622
Max Profit Per Share (Gold): $17.05 $22.77 n/a $5.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.05 $22.77 n/a $5.72
Total Free Profit Per Share: $10.12 $14.84 n/a $4.72
FD MCap / Gold Eq.: $258.28 $290.06 n/a $31.78
FD MCap / Silver Eq.: $2.93 $3.60 n/a $0.67
FD MCap / Per Metal
as % Spot Price:		 12.60% 12.16% n/a -0.44%

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.     ×