Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Pilbara Gold

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 with the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:KAI AUD
OTCMKTS:KAIFF USD

Description

Pilbara Gold are a gold focused junior, project generator with two 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$84.71M which is a fall of roughly 12% over the last three months. As of 02/20/2026 they have no debt and ~A$7.27M cash. They have 224M shares outstanding and trade on

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

General Details

Financial 02/20/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $96.60M $84.71M 04/02/2026
MCap (OS): $94.92M $83.23M 04/02/2026
Total Assets: $21.14M $21.39M 02/20/2026
Total Liabilities: $2.30M $2.33M 02/20/2026
Current Assets: $7.47M $7.56M 02/20/2026
Current Liabilities: $2.31M $2.34M 02/20/2026
Total Debt: $0.00M $0.00M 02/20/2026
Cash: $7.19M $7.27M 02/20/2026
Debt (Net): $-7.19M $-7.27M
Enterprise Value: $89.41M $77.43M
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: 02/20/2026
Misc 02/20/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 3,367,390,235 224,492,683 04/02/2026
Shares (FD): 3,426,915,074 228,461,004 04/02/2026
Insider Ownership: 12% 12% 04/02/2026
Dividend (Annual): n/a n/a 04/02/2026
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Explorer never
Production ETA: n/a n/a 02/20/2026
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/20/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/20/2026
Development Phase: none none 02/20/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 02/20/2026
Cash Flow Multiple: none none 02/20/2026

Resource Data

GOLD 02/20/2026
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 02/20/2026
Measured & Indicated: 0.80M 0.80M 02/20/2026
Inferred: 0.80M 0.80M 02/20/2026
Reserves & Resources: 1.60M 1.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/20/2026
Measured & Indicated: 0.51M 0.51M 02/20/2026
Inferred: 0.32M 0.32M 02/20/2026
Reserves & Resources: 0.83M 0.83M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 02/20/2026
Extra Operating Cost: $350 $350 02/20/2026
Total: $1,100 $1,100 02/20/2026
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/20/2026
Open Pit (Avg): n/a 1.00 g/t 02/20/2026
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/02/2026
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 02/20/2026
Annual Production: n/a n/a 02/20/2026
Cash Cost: n/a n/a 02/20/2026
Extra Operating Cost: n/a n/a 02/20/2026
SILVER 02/20/2026
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 02/20/2026
Measured & Indicated: n/a n/a 02/20/2026
Inferred: n/a n/a 02/20/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/20/2026
Measured & Indicated: n/a n/a 02/20/2026
Inferred: n/a n/a 02/20/2026
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 02/20/2026
Extra Operating Cost: n/a n/a 02/20/2026
Total: n/a n/a 02/20/2026
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/20/2026
Open Pit (Avg): n/a n/a 02/20/2026
Recovery Rate: n/a n/a 02/20/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/20/2026
Annual Production: n/a n/a 02/20/2026
Cash Cost: n/a n/a 02/20/2026
Extra Operating Cost: n/a n/a 02/20/2026

Property

Last Analysis Data  (02/20/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Mt York
100 show
Early exploration.

Discovery

850,000 oz.

Size: 200,000 ha
Exp Roe Hills
100 show
Significant REE discovery.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Mt York
100 show
Early exploration.

Discovery

850,000 oz.

Size: 200,000 ha
Exp Roe Hills
100 show
Significant REE discovery.

Profitability (by resource)

Proven &
Probable		 02/20/2026
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 02/20/2026
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): $1,995.93M $1,745.71M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,995.93M $1,745.71M n/a
Max Profit / Current MCap: 20.663 20.609 n/a
Max Profit Per Share (Gold): $0.58 $7.64 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.58 $7.64 n/a
Total Free Profit Per Share: $0.54 $7.12 n/a
FD MCap / Gold Eq.: $188.66 $165.44 n/a
FD MCap / Silver Eq.: $2.96 $2.77 n/a
FD MCap / Per Metal
as % Spot Price:		 3.77% 3.67% n/a
EV / Gold Eq.: $174.62 $151.24 n/a
EV / Silver Eq.: $2.74 $2.54 n/a
EV / Per Metal
as % Spot Price:		 3.49% 3.35% n/a

Reserves &
Resources		 02/20/2026
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): $3,243.39M $2,836.78M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,243.39M $2,836.78M n/a
Max Profit / Current MCap: 33.577 33.490 n/a
Max Profit Per Share (Gold): $0.95 $12.42 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.95 $12.42 n/a
Total Free Profit Per Share: $0.91 $11.90 n/a
FD MCap / Gold Eq.: $116.10 $101.81 n/a
FD MCap / Silver Eq.: $1.82 $1.71 n/a
FD MCap / Per Metal
as % Spot Price:		 2.32% 2.26% n/a
EV / Gold Eq.: $107.46 $93.07 n/a
EV / Silver Eq.: $1.69 $1.56 n/a
EV / Per Metal
as % Spot Price:		 2.15% 2.06% 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.     ×