Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Near-term Producer
Rating & Risk: Login to view
Kin Mining
www: www.kinmining.com.au     email: info@kinmining.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:KIN AUD

Description

Kin Mining are a gold focused junior near-term producer

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

General Details

Financial 04/08/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $51.49M $15.66M 04/08/2018 $-35.83M
Total Assets: $13.05M $12.74M 04/08/2018 $-0.31M
Total Liabilities: $32.39M $31.62M 04/08/2018 $-0.77M
Current Assets: $10.75M $10.49M 04/08/2018 $-0.26M
Current Liabilities: $2.15M $2.10M 04/08/2018 $-0.05M
Total Debt: $26.87M $26.22M 04/08/2018 $-0.64M
Cash: $10.75M $10.49M 04/08/2018 $-0.26M
Enterprise Value: $67.61M $31.39M 12/30/1970 $-36.22M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 04/08/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/08/2018 0.00%
Misc 04/08/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 221,000,000 221,000,000 04/08/2018 0
Shares (FD): 258,000,000 258,000,000 04/08/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2018 04/08/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
04/08/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
04/08/2018 0
Initial CapEx (Outstanding): $35.00M
67.98% of Mkt.Cap
$35.00M
223.54% of Mkt.Cap
04/08/2018 $0.00M
Funding Option: n/a n/a 04/08/2018 n/a
Documentation: none FS 04/08/2018 n/a
Value Adjustment: -20% -20% never 0%

Resource Data

GOLD 04/08/2018
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 04/08/2018 0.00M
Measured & Indicated: 0.75M 0.75M 04/08/2018 0.00M
Inferred: 0.25M 0.25M 04/08/2018 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.32M 0.32M 04/08/2018 0.00M
Measured & Indicated: 0.60M 0.60M 04/08/2018 0.00M
Inferred: 0.11M 0.11M 04/08/2018 0.00M
Reserves & Resources: 0.72M 0.72M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/08/2018 $0.00
Extra Operating Cost: n/a n/a 04/08/2018 $0.00
Average Grade: 1.40 g/t 1.40 g/t 04/08/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/08/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 04/08/2018 0.00M
Annual Production: 70,000oz. 70,000oz. 04/08/2018 0oz.
Cash Cost: $650 $650 04/08/2018 $0
Extra Operating Cost: $400 $400 04/08/2018 $0
SILVER 04/08/2018
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 04/08/2018 0.00M
Measured & Indicated: n/a n/a 04/08/2018 0.00M
Inferred: n/a n/a 04/08/2018 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 04/08/2018 0.00M
Measured & Indicated: n/a n/a 04/08/2018 0.00M
Inferred: n/a n/a 04/08/2018 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 04/08/2018 $0.00
Extra Operating Cost: n/a n/a 04/08/2018 $0.00
Average Grade: n/a n/a 04/08/2018 n/a
Recovery Rate: n/a n/a 04/08/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/08/2018 0.00M
Annual Production: n/a n/a 04/08/2018 n/a
Cash Cost: n/a n/a 04/08/2018 n/a
Extra Operating Cost: n/a n/a 04/08/2018 n/a

Property

Last Analysis Data  (04/08/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Leonora 100% (guess) 24,000 Open Pit show
1 million oz open pit project.

Low cash costs.

Production scheduled for 2018.
Exploration Western Australia, Australia Desdemona 100% (guess) 10,000 n/a show
Early exploration.
Total Land Package Size (ha): 34,000  
Current Data
No Data

Profitability (by resource)

Proven &
Probable
04/08/2018
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 1.30M
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 1.17M
Maximum Profit (Gold): $49.94M $33.18M n/a $-16.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $49.94M $33.18M n/a $-16.76M
Max Profit / Current MCap: 0.970 2.119 n/a 1.149
Max Profit Per Share (Gold): $0.19 $0.13 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.19 $0.13 n/a $-0.06
Total Free Profit Per Share: $0.00 $0.05 n/a $0.05
FD Mkt. Cap / Gold Eq.: $163.46 $49.71 n/a $-113.75
FD Mkt. Cap / Silver Eq.: $2.01 $0.58 n/a $-1.42
FD Mkt. Cap / Per Metal
as % Spot Price:
12.26% 4.01% n/a -8.25%
Measured &
Indicated
04/08/2018
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.): 0.75M 0.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.79M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.60M 0.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.24M
Maximum Profit (Gold): $95.60M $63.52M n/a $-32.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $95.60M $63.52M n/a $-32.08M
Max Profit / Current MCap: 1.857 4.057 n/a 2.200
Max Profit Per Share (Gold): $0.37 $0.25 n/a $-0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.37 $0.25 n/a $-0.12
Total Free Profit Per Share: $0.11 $0.17 n/a $0.05
FD Mkt. Cap / Gold Eq.: $85.39 $25.97 n/a $-59.42
FD Mkt. Cap / Silver Eq.: $1.05 $0.30 n/a $-0.74
FD Mkt. Cap / Per Metal
as % Spot Price:
6.41% 2.10% n/a -4.31%

Reserves &
Resources
04/08/2018
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.72M 0.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.66M
Maximum Profit (Gold): $113.43M $75.37M n/a $-38.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $113.43M $75.37M n/a $-38.06M
Max Profit / Current MCap: 2.203 4.814 n/a 2.611
Max Profit Per Share (Gold): $0.44 $0.29 n/a $-0.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.44 $0.29 n/a $-0.15
Total Free Profit Per Share: $0.18 $0.21 n/a $0.03
FD Mkt. Cap / Gold Eq.: $71.96 $21.88 n/a $-50.08
FD Mkt. Cap / Silver Eq.: $0.88 $0.26 n/a $-0.63
FD Mkt. Cap / Per Metal
as % Spot Price:
5.40% 1.77% n/a -3.63%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.