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

Kairos Minerals

www: www.kairosminerals.com.au   email: info@kairosminerals.com.au
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:KAI AUD
OTCMKTS:KAIFF USD

Description

Kairos Minerals are a gold focused junior, project generator with three exploration properties in Australia. They have approximately 1.6Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~A$59.32M which is a rise of roughly 85% over the last three months. As of 03/05/2025 they have no debt and ~A$8.04M cash. They have 2,631M shares outstanding and trade on

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

General Details

Financial 03/05/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $32.14M $59.32M 03/05/2025
Total Assets: $15.66M $16.25M 03/05/2025
Total Liabilities: $0.69M $0.72M 03/05/2025
Current Assets: $3.13M $3.25M 03/05/2025
Current Liabilities: $0.63M $0.65M 03/05/2025
Total Debt: $0.00M $0.00M 03/05/2025
Cash: $7.74M $8.04M 03/05/2025
Enterprise Value: $24.40M $51.28M 08/17/1971
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 03/05/2025
Misc 03/05/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 2,630,912,189 2,630,912,189 03/05/2025
Shares (FD): 2,850,912,189 2,850,912,189 03/05/2025
Insider Ownership: n/a n/a 03/09/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 03/05/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/05/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/05/2025
Initial CapEx (Outstanding): n/a n/a 03/05/2025
Funding Option: n/a n/a 03/05/2025
Documentation: none none 06/15/2025
Future MCap Modifier: 0.02
PG/Explorer: Average Project
 0.03
PG/Explorer: Good Project
 06/15/2025
Cash Flow Multiplier: none none 06/15/2025

Resource Data

GOLD 03/05/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 03/05/2025
Measured & Indicated: 0.80M 0.80M 03/05/2025
Inferred: 0.80M 0.80M 03/05/2025
Reserves & Resources: 1.60M 1.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/05/2025
Measured & Indicated: 0.51M 0.51M 03/05/2025
Inferred: 0.32M 0.32M 03/05/2025
Reserves & Resources: 0.83M 0.83M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 03/05/2025
Extra Operating Cost: $350 $350 03/05/2025
Total: $1,100 $1,100 03/05/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/05/2025
Open Pit (Avg): n/a 1.00 g/t 03/09/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/15/2025
F
U
T
U
R
E		 Proven & Probable: 1.20M 1.50M 06/15/2025
Annual Production: n/a n/a 03/05/2025
Cash Cost: n/a n/a 03/05/2025
Extra Operating Cost: n/a n/a 03/05/2025
SILVER 03/05/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 03/05/2025
Measured & Indicated: n/a n/a 03/05/2025
Inferred: n/a n/a 03/05/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/05/2025
Measured & Indicated: n/a n/a 03/05/2025
Inferred: n/a n/a 03/05/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 03/05/2025
Extra Operating Cost: n/a n/a 03/05/2025
Total: n/a n/a 03/05/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/05/2025
Open Pit (Avg): n/a n/a 03/09/2024
Recovery Rate: n/a n/a 03/05/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/05/2025
Annual Production: n/a n/a 03/05/2025
Cash Cost: n/a n/a 03/05/2025
Extra Operating Cost: n/a n/a 03/05/2025

Property

Last Analysis Data  (03/05/2025)
Stage Name Owned Au Ag Cu Notes
Exp Mt York 100% show
1.6M oz at 1 gpt.
Exp Pilbara 100% show
Early exploration.

Discovery

850,000 oz.
Exp Roe Hills 100% show
Significant REE discovery.
Total Land Package Size (ha): 200,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mt York 100% show
1.6M oz at 1 gpt.
Exp Pilbara 100% show
Early exploration.

Discovery

850,000 oz.
Exp Roe Hills 100% show
Significant REE discovery.
Total Land Package Size (ha): 200,000  

Profitability (by resource)

Proven &
Probable		 03/05/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 03/05/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.80M 0.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.51M 0.51M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $932.76M $1,168.60M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $932.76M $1,168.60M n/a
Max Profit / Current MCap: 29.020 19.701 n/a
Max Profit Per Share (Gold): $0.33 $0.41 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.33 $0.41 n/a
Total Free Profit Per Share: $0.31 $0.38 n/a
FD MCap / Gold Eq.: $62.78 $115.85 n/a
FD MCap / Silver Eq.: $0.70 $1.24 n/a
FD MCap / Per Metal
as % Spot Price:		 2.15% 3.43% n/a

Reserves &
Resources		 03/05/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.60M 1.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,515.74M $1,898.97M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,515.74M $1,898.97M n/a
Max Profit / Current MCap: 47.158 32.015 n/a
Max Profit Per Share (Gold): $0.53 $0.67 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.53 $0.67 n/a
Total Free Profit Per Share: $0.51 $0.63 n/a
FD MCap / Gold Eq.: $38.63 $71.29 n/a
FD MCap / Silver Eq.: $0.43 $0.76 n/a
FD MCap / Per Metal
as % Spot Price:		 1.32% 2.11% n/a

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.     ×