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

Symbol Data

Symbol Currency
TSE:KDX CAD
NYSE:KLDX USD

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 4.5Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$454.5M which is a rise of roughly 68% over the last five months. As of 03/11/2018 they have ~$25M debt and ~$20.61M cash. They have 180M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

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

General Details

Financial 03/11/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $269.90M $454.50M 03/11/2018 $184.59M
Total Assets: $389.73M $389.73M 03/11/2018 $0.00M
Total Liabilities: $109.48M $109.48M 03/11/2018 $0.00M
Current Assets: $69.77M $69.77M 03/11/2018 $0.00M
Current Liabilities: $52.41M $52.41M 03/11/2018 $0.00M
Total Debt: $25.10M $25.10M 03/11/2018 $0.00M
Cash: $20.61M $20.61M 03/11/2018 $0.00M
Enterprise Value: $274.39M $458.99M 07/18/1984 $184.59M
Cash Flow: $31.21M $10.12M never $-21.08M
Cash Flow Multiple: 8.65 44.90 never 36.25
Net Debt to
Cash Flow Ratio:
0.14 0.44 never 0.30
Finance within 1 year: 03/11/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/11/2018 0.00%
Misc 03/11/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 180,000,000 180,000,000 03/11/2018 0
Shares (FD): 190,000,000 190,000,000 03/11/2018 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 03/11/2018 n/a
Production (Gold Eq Oz.): (guess) 
200,000
(guess) 
200,000
03/11/2018 0
Production (Silver Eq Oz.): (guess) 
15,967,411
(guess) 
16,236,842
03/11/2018 269,431
Initial CapEx (Outstanding): n/a n/a 03/11/2018 n/a
Funding Option: n/a n/a 03/11/2018 n/a
Documentation: none PRODUCER 03/11/2018 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 03/11/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.60M 0.60M 03/11/2018 0.00M
Measured & Indicated: 2.50M 2.50M 03/11/2018 0.00M
Inferred: 2.00M 2.00M 03/11/2018 0.00M
Reserves & Resources: 4.50M 4.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.54M 0.54M 03/11/2018 0.00M
Measured & Indicated: 1.91M 1.91M 03/11/2018 0.00M
Inferred: 0.90M 0.90M 03/11/2018 0.00M
Reserves & Resources: 2.81M 2.81M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
200,000oz.
(guess) 
200,000oz.
03/11/2018 0oz.
Cash Cost: $700 $700 03/11/2018 $0.00
Extra Operating Cost: $400 $400 03/11/2018 $0.00
Average Grade: 8.00 g/t 8.00 g/t 03/11/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/11/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 3.50M 3.50M 03/11/2018 0.00M
Annual Production: 250,000oz. 250,000oz. 03/11/2018 0oz.
Cash Cost: $750 $750 03/11/2018 $0
Extra Operating Cost: $400 $400 03/11/2018 $0
SILVER 03/11/2018
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 03/11/2018 0.00M
Measured & Indicated: n/a n/a 03/11/2018 0.00M
Inferred: n/a n/a 03/11/2018 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 03/11/2018 0.00M
Measured & Indicated: n/a n/a 03/11/2018 0.00M
Inferred: n/a n/a 03/11/2018 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 03/11/2018 $0.00
Extra Operating Cost: n/a n/a 03/11/2018 $0.00
Average Grade: n/a n/a 03/11/2018 n/a
Recovery Rate: n/a n/a 03/11/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/11/2018 0.00M
Annual Production: n/a n/a 03/11/2018 n/a
Cash Cost: n/a n/a 03/11/2018 n/a
Extra Operating Cost: n/a n/a 03/11/2018 n/a

Property

Last Analysis Data  (03/11/2018)
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
03/11/2018
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.81M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.54M 0.54M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.73M
Maximum Profit (Gold): $168.51M $54.66M n/a $-113.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $168.51M $54.66M n/a $-113.85M
Max Profit / Current MCap: 0.624 0.120 n/a -0.504
Max Profit Per Share (Gold): $0.89 $0.29 n/a $-0.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.89 $0.29 n/a $-0.60
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $499.82 $841.66 n/a $341.84
FD Mkt. Cap / Silver Eq.: $6.26 $10.37 n/a $4.11
FD Mkt. Cap / Per Metal
as % Spot Price:
37.78% 71.80% n/a 34.01%
Measured &
Indicated
03/11/2018
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.37M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.91M 1.91M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.57M
Maximum Profit (Gold): $595.41M $193.13M n/a $-402.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $595.41M $193.13M n/a $-402.28M
Max Profit / Current MCap: 2.206 0.425 n/a -1.781
Max Profit Per Share (Gold): $3.13 $1.02 n/a $-2.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.13 $1.02 n/a $-2.12
Total Free Profit Per Share: $1.31 $0.00 n/a $-1.31
FD Mkt. Cap / Gold Eq.: $141.46 $238.21 n/a $96.75
FD Mkt. Cap / Silver Eq.: $1.77 $2.93 n/a $1.16
FD Mkt. Cap / Per Metal
as % Spot Price:
10.69% 20.32% n/a 9.63%

Reserves &
Resources
03/11/2018
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.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.06M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.81M 2.81M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.78M
Maximum Profit (Gold): $876.26M $284.23M n/a $-592.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $876.26M $284.23M n/a $-592.04M
Max Profit / Current MCap: 3.247 0.625 n/a -2.621
Max Profit Per Share (Gold): $4.61 $1.50 n/a $-3.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.61 $1.50 n/a $-3.12
Total Free Profit Per Share: $2.79 $0.00 n/a $-2.79
FD Mkt. Cap / Gold Eq.: $96.12 $161.86 n/a $65.74
FD Mkt. Cap / Silver Eq.: $1.20 $1.99 n/a $0.79
FD Mkt. Cap / Per Metal
as % Spot Price:
7.27% 13.81% n/a 6.54%

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.