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

Category: Mid-tier Producer
Rating & Risk: Login to view
Klondex Mines Ltd
www: www.klondexmines.com     email: investors@klondexmines.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
NYSEMKT:KLDX 07/24/2017 USD 3.240 -0.170 6.030 - 2.880 0
TSE:KDX 07/24/2017 CAD 4.1000 -0.1900 7.9500 - 3.8800 978,122
Alert me when stock is updated

Description

Klondex Mines Ltd are a gold focused mid-tier producer with three mines in development in Canada and USA and four exploration properties. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~$612.38M which is a fall of roughly 34% over the last five months. As of 03/31/2017 they have ~$28M debt and ~$29.55M cash. They have 177M shares outstanding and trade on the NYSE Mkt Stock Exchange and the Toronto Stock Exchange.

Login to access Don's Summary

General Details

Financial 03/03/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $930.18M $612.38M 03/03/2017 $-317.80M
Total Assets: $431.51M $375.49M 03/31/2017 $-56.02M
Total Liabilities: $107.15M $102.33M 03/31/2017 $-4.82M
Current Assets: $158.80M $67.54M 03/31/2017 $-91.26M
Current Liabilities: $38.87M $44.80M 03/31/2017 $5.93M
Total Debt: $32.12M $28.15M 03/31/2017 $-3.97M
Cash: $131.14M $29.55M 03/31/2017 $-101.59M
Enterprise Value: $831.16M $610.98M 05/12/1989 $-220.18M
Cash Flow: $20.57M $23.41M never $2.83M
Cash Flow Multiple: 45.21 26.16 never -19.05
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 03/03/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/03/2017 0.00%
Misc 03/03/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $4.974 $3.275 16:07 on 07/24/2017 $-1.70
Shares Outstanding: 176,000,000 177,310,000 03/31/2017 1,310,000
Shares Fully Diluted: 187,000,000 187,000,000 03/03/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2015 03/03/2017 n/a
Production (Gold Eq Oz.): (guess) 
220,000
(guess) 
220,000
03/03/2017 0
Production (Silver Eq Oz.): (guess) 
15,153,099
(guess) 
16,825,901
03/03/2017 1,672,802
Initial CapEx (Outstanding): n/a n/a 03/03/2017 n/a
Funding Option: n/a n/a 03/03/2017 n/a
Documentation: none PRODUCER 03/03/2017 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 03/03/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.50M 0.50M 03/03/2017 0.00M
Measured & Indicated: 1.30M 1.30M 03/03/2017 0.00M
Inferred: 1.20M 1.20M 03/03/2017 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.45M 0.45M 03/03/2017 0.00M
Measured & Indicated: 1.03M 1.03M 03/03/2017 0.00M
Inferred: 0.54M 0.54M 03/03/2017 0.00M
Reserves & Resources: 1.57M 1.57M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
220,000oz.
(guess) 
220,000oz.
03/03/2017 0oz.
Cash Cost: $700 $700 03/03/2017 $0.00
Extra Operating Cost: $400 $400 03/03/2017 $0.00
Average Grade: 8.00 g/t 8.00 g/t 03/03/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/03/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 03/03/2017 0.00M
Annual Production: 250,000oz. 250,000oz. 03/03/2017 0oz.
Cash Cost: $750 $750 03/03/2017 $0
Extra Operating Cost: $400 $400 03/03/2017 $0
SILVER 03/03/2017
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 03/03/2017 0.00M
Measured & Indicated: n/a n/a 03/03/2017 0.00M
Inferred: n/a n/a 03/03/2017 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 03/03/2017 0.00M
Measured & Indicated: n/a n/a 03/03/2017 0.00M
Inferred: n/a n/a 03/03/2017 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 03/03/2017 $0.00
Extra Operating Cost: n/a n/a 03/03/2017 $0.00
Average Grade: n/a n/a 03/03/2017 n/a
Recovery Rate: n/a n/a 03/03/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/03/2017 0.00M
Annual Production: n/a n/a 03/03/2017 n/a
Cash Cost: n/a n/a 03/03/2017 n/a
Extra Operating Cost: n/a n/a 03/03/2017 n/a

Property

Last Analysis Data  (03/03/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Manitoba, Canada True North 100% (guess) 40,000 Underground show
Old San Gold property. 50,000 oz producing mine.

1.5 million oz resource. Underground.
Development Nevada, USA Fire Creek 100% 7,000 Underground show
1+ million oz high grade deposit.

Excellent exploration potential.
Development Nevada, USA Midas 100% (guess) 12,000 Underground show
200,000 oz high grade deposit.
Exploration Nevada, USA Hollister 100% (guess) 7,000 n/a show
They paid $80 million in 2016.
Exploration Crescent Valley, Nevada, USA Hot Springs Point 100% n/a n/a n/a
Exploration Nevada, USA Maggie Creek 66% n/a n/a n/a
Exploration Churchill County, Nevada, USA Reef 100% n/a n/a n/a
Total Land Package Size (ha): 66,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Manitoba, Canada True North 100% (guess) 40,000 Underground show
Old San Gold property. 50,000 oz producing mine.

1.5 million oz resource. Underground.
Development Nevada, USA Fire Creek 100% 7,000 Underground show
1+ million oz high grade deposit.

Excellent exploration potential.
Development Nevada, USA Midas 100% (guess) 12,000 Underground show
200,000 oz high grade deposit.
Exploration Nevada, USA Hollister 100% (guess) 7,000 n/a show
They paid $80 million in 2016.
Exploration Crescent Valley, Nevada, USA Hot Springs Point 100% n/a n/a n/a
Exploration Nevada, USA Maggie Creek 66% n/a n/a n/a
Exploration Churchill County, Nevada, USA Reef 100% n/a n/a n/a
Total Land Package Size (ha): 66,000  

Profitability (by resource)

Proven &
Probable
03/03/2017
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.80M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.45M 0.45M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.42M
Maximum Profit (Gold): $84.17M $95.76M n/a $11.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $84.17M $95.76M n/a $11.59M
Max Profit / Current MCap: 0.090 0.156 n/a 0.066
Max Profit Per Share (Gold): $0.45 $0.51 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.45 $0.51 n/a $0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $2,067.07 $1,360.84 n/a $-706.23
FD Mkt. Cap / Silver Eq.: $30.01 $17.79 n/a $-12.22
FD Mkt. Cap / Per Metal
as % Spot Price:
167.56% 108.69% n/a -58.87%
Measured &
Indicated
03/03/2017
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.03M 1.03M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.80M
Maximum Profit (Gold): $191.90M $218.33M n/a $26.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $191.90M $218.33M n/a $26.43M
Max Profit / Current MCap: 0.206 0.357 n/a 0.150
Max Profit Per Share (Gold): $1.03 $1.17 n/a $0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.03 $1.17 n/a $0.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $906.61 $596.86 n/a $-309.75
FD Mkt. Cap / Silver Eq.: $13.16 $7.80 n/a $-5.36
FD Mkt. Cap / Per Metal
as % Spot Price:
73.49% 47.67% n/a -25.82%

Reserves &
Resources
03/03/2017
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.57M 1.57M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.91M
Maximum Profit (Gold): $292.90M $333.24M n/a $40.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $292.90M $333.24M n/a $40.34M
Max Profit / Current MCap: 0.315 0.544 n/a 0.229
Max Profit Per Share (Gold): $1.57 $1.78 n/a $0.22
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.57 $1.78 n/a $0.22
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $593.99 $391.05 n/a $-202.94
FD Mkt. Cap / Silver Eq.: $8.62 $5.11 n/a $-3.51
FD Mkt. Cap / Per Metal
as % Spot Price:
48.15% 31.23% n/a -16.92%

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.     ×