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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Osisko Mining Corp
www: www.osiskomining.com     email: info@osiskomining.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:OBNNF USD
TSE:OSK CAD

Description

Osisko Mining Corp are a gold focused junior, late stage development company with three mines in development in Canada and exploration properties. They have approximately 5.4Moz. of gold in the reserves and resources category of which 3.4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$345.89M which is a fall of roughly 63% over the last nine months. As of 09/30/2017 they have no debt and ~C$77.08M cash. They have 190M 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 09/20/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $924.25M $345.89M 09/20/2017 $-578.35M
Total Assets: $306.73M $310.71M 09/30/2017 $3.98M
Total Liabilities: $14.07M $30.86M 09/30/2017 $16.78M
Current Assets: $162.04M $84.49M 09/30/2017 $-77.54M
Current Liabilities: $7.99M $18.44M 09/30/2017 $10.45M
Total Debt: $0.00M $0.00M 09/30/2017 $0.00M
Cash: $162.04M $77.08M 09/30/2017 $-84.95M
Enterprise Value: $762.21M $268.81M 07/09/1978 $-493.40M
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: 09/20/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/20/2017 0.00%
Misc 09/20/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 206,000,000 190,030,000 09/30/2017 -15,970,000
Shares (FD): 248,000,000 248,000,000 09/20/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/20/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
09/20/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
09/20/2017 0
Initial CapEx (Outstanding): n/a n/a 09/20/2017 n/a
Funding Option: n/a n/a 09/20/2017 n/a
Documentation: none PEA 09/20/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/20/2017
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 09/20/2017 0.00M
Measured & Indicated: 3.40M 3.40M 09/20/2017 0.00M
Inferred: 2.00M 2.00M 09/20/2017 0.00M
Reserves & Resources: 5.40M 5.40M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 09/20/2017 0.00M
Measured & Indicated: 2.45M 2.45M 09/20/2017 0.00M
Inferred: 0.90M 0.90M 09/20/2017 0.00M
Reserves & Resources: 3.35M 3.35M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/20/2017 $0.00
Extra Operating Cost: n/a n/a 09/20/2017 $0.00
Average Grade: 2.00 g/t 2.00 g/t 09/20/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/20/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 4.00M 4.00M 09/20/2017 0.00M
Annual Production: 200,000oz. 200,000oz. 09/20/2017 0oz.
Cash Cost: $750 $750 09/20/2017 $0
Extra Operating Cost: $400 $400 09/20/2017 $0
SILVER 09/20/2017
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 09/20/2017 0.00M
Measured & Indicated: n/a n/a 09/20/2017 0.00M
Inferred: n/a n/a 09/20/2017 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 09/20/2017 0.00M
Measured & Indicated: n/a n/a 09/20/2017 0.00M
Inferred: n/a n/a 09/20/2017 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 09/20/2017 $0.00
Extra Operating Cost: n/a n/a 09/20/2017 $0.00
Average Grade: n/a n/a 09/20/2017 n/a
Recovery Rate: n/a n/a 09/20/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/20/2017 0.00M
Annual Production: n/a n/a 09/20/2017 n/a
Cash Cost: n/a n/a 09/20/2017 n/a
Extra Operating Cost: n/a n/a 09/20/2017 n/a

Property

Last Analysis Data  (09/20/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Garrison, On, Canada Garrison Gold 100% n/a Open Pit show
1.2 million oz surface deposit.
Development Ontario, Canada Golden Bear Project 100% 21,000 n/a show
7 properties all close together. 3 with discoveries. Two with PEAs.
Development Ontario, Canada Windfall Lake 100% (guess) 84,000 n/a show
PEA completed.
$240 million capex.
100,000 year production.
$500 cash costs.
Exploration Ontario, Canada Catherine 100% (guess) n/a n/a n/a
Exploration Yukon, Canada Fifty Mile 100% (guess) n/a n/a show
1 of 13 projects they have in the Yukon on 700,000 acres. All are early exploration.
Exploration Quebec, Canada Heva 100% (guess) n/a n/a n/a
Exploration Dawson City, Canada Ida Oro 100% n/a n/a n/a
Exploration Ontario, Canada Jonpol 100% (guess) n/a n/a show
Underground. PEA.
Exploration Quebec, Canada Malartic 100% n/a n/a n/a
Exploration Quebec, Canada Malartic H 35% (guess) n/a n/a n/a
Exploration Quebec, Canada Marban 35% (guess) 1 n/a n/a
Exploration Quebec, Canada Siscoe East 35% (guess) n/a n/a n/a
Exploration Quebec, Canada Val D' Or 100% (guess) 1 n/a n/a
Exploration Yukon, Canada Yukon Other 0% n/a n/a n/a
Exploration Nome, Al, USA Bluff 0% n/a n/a n/a
Total Land Package Size (ha): 105,002  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Garrison, On, Canada Garrison Gold 100% n/a Open Pit show
1.2 million oz surface deposit.
Development Ontario, Canada Golden Bear Project 100% 21,000 n/a show
7 properties all close together. 3 with discoveries. Two with PEAs.
Development Ontario, Canada Windfall Lake 100% (guess) 84,000 n/a show
PEA completed.
$240 million capex.
100,000 year production.
$500 cash costs.
Exploration Ontario, Canada Catherine 100% (guess) n/a n/a n/a
Exploration Yukon, Canada Fifty Mile 100% (guess) n/a n/a show
1 of 13 projects they have in the Yukon on 700,000 acres. All are early exploration.
Exploration Quebec, Canada Heva 100% (guess) n/a n/a n/a
Exploration Dawson City, Canada Ida Oro 100% n/a n/a n/a
Exploration Ontario, Canada Jonpol 100% (guess) n/a n/a show
Underground. PEA.
Exploration Quebec, Canada Malartic 100% n/a n/a n/a
Exploration Quebec, Canada Malartic H 35% (guess) n/a n/a n/a
Exploration Quebec, Canada Marban 35% (guess) 1 n/a n/a
Exploration Quebec, Canada Siscoe East 35% (guess) n/a n/a n/a
Exploration Quebec, Canada Val D' Or 100% (guess) 1 n/a n/a
Exploration Yukon, Canada Yukon Other 0% n/a n/a n/a
Exploration Nome, Al, USA Bluff 0% n/a n/a n/a
Total Land Package Size (ha): 105,002  

Profitability (by resource)

Proven &
Probable
09/20/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
09/20/2017
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.): 3.40M 3.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.40M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.45M 2.45M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.61M
Maximum Profit (Gold): $255.16M $192.61M n/a $-62.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $255.16M $192.61M n/a $-62.55M
Max Profit / Current MCap: 0.276 0.557 n/a 0.281
Max Profit Per Share (Gold): $1.03 $0.78 n/a $-0.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.03 $0.78 n/a $-0.25
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $377.55 $141.30 n/a $-236.26
FD Mkt. Cap / Silver Eq.: $4.96 $1.81 n/a $-3.15
FD Mkt. Cap / Per Metal
as % Spot Price:
29.07% 11.19% n/a -17.87%

Reserves &
Resources
09/20/2017
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.): 5.40M 5.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.16M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.35M 3.35M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.30M
Maximum Profit (Gold): $348.96M $263.42M n/a $-85.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $348.96M $263.42M n/a $-85.54M
Max Profit / Current MCap: 0.378 0.762 n/a 0.384
Max Profit Per Share (Gold): $1.41 $1.06 n/a $-0.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.41 $1.06 n/a $-0.34
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $276.06 $103.31 n/a $-172.75
FD Mkt. Cap / Silver Eq.: $3.63 $1.32 n/a $-2.30
FD Mkt. Cap / Per Metal
as % Spot Price:
21.25% 8.18% n/a -13.07%

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.