Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:KIN
AUD
Description
Kin Mining are a gold focused junior, late stage development company with one mine in development in Australia and one exploration property. They have approximately 1Moz. of gold in the reserves and resources category of which 0.75Moz. are in the measured and indicated category. They have a market capitalisation of ~A$58.9M which is a rise of roughly 229% over the last eleven months. As of 03/29/2020 they have no debt and ~A$2.31M cash. They have 614M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
03/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$17.90M
$58.90M
03/29/2020
$41.00M
Total Assets:
$8.53M
$10.76M
03/29/2020
$2.23M
Total Liabilities:
$0.49M
$0.61M
03/29/2020
$0.13M
Current Assets:
$1.83M
$2.31M
03/29/2020
$0.48M
Current Liabilities:
$0.49M
$0.61M
03/29/2020
$0.13M
Total Debt:
$0.00M
$0.00M
03/29/2020
$0.00M
Cash:
$1.83M
$2.31M
03/29/2020
$0.48M
Enterprise Value:
$16.07M
$56.59M
10/17/1971
$40.52M
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:
03/29/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
03/29/2020
0.00%
Misc
03/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
613,691,000
613,691,000
03/29/2020
0
Shares (FD):
638,691,000
638,691,000
03/29/2020
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2022
03/29/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
03/29/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
03/29/2020
0
Initial CapEx (Outstanding):
$50.00M279.37% of Mkt.Cap
$50.00M84.89% of Mkt.Cap
03/29/2020
$0.00M
Funding Option:
n/a
n/a
03/29/2020
n/a
Documentation:
none
PFS
03/29/2020
n/a
Value Adjustment:
-20%
-20%
never
0%
Resource Data
GOLD
03/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.35M
0.35M
03/29/2020
0.00M
Measured & Indicated:
0.75M
0.75M
03/29/2020
0.00M
Inferred:
0.25M
0.25M
03/29/2020
0.00M
Reserves & Resources:
1.00M
1.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.32M
0.32M
03/29/2020
0.00M
Measured & Indicated:
0.60M
0.60M
03/29/2020
0.00M
Inferred:
0.11M
0.11M
03/29/2020
0.00M
Reserves & Resources:
0.72M
0.72M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
03/29/2020
$0.00
Extra Operating Cost:
n/a
n/a
03/29/2020
$0.00
Average Grade:
1.40 g/t
1.40 g/t
03/29/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
03/29/2020
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
03/29/2020
0.00M
Annual Production:
50,000oz.
50,000oz.
03/29/2020
0oz.
Cash Cost:
$750
$750
03/29/2020
$0
Extra Operating Cost:
$400
$400
03/29/2020
$0
SILVER
03/29/2020 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
03/29/2020
0.00M
Measured & Indicated:
n/a
n/a
03/29/2020
0.00M
Inferred:
n/a
n/a
03/29/2020
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
03/29/2020
0.00M
Measured & Indicated:
n/a
n/a
03/29/2020
0.00M
Inferred:
n/a
n/a
03/29/2020
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
03/29/2020
$0.00
Extra Operating Cost:
n/a
n/a
03/29/2020
$0.00
Average Grade:
n/a
n/a
03/29/2020
n/a
Recovery Rate:
n/a
n/a
03/29/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/29/2020
0.00M
Annual Production:
n/a
n/a
03/29/2020
n/a
Cash Cost:
n/a
n/a
03/29/2020
n/a
Extra Operating Cost:
n/a
n/a
03/29/2020
n/a
Property
Last Analysis Data (03/29/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Leonora
100% (guess)
24,000
Open Pit
show
1 million oz open pit project.
Low cash costs.
Production scheduled for 2018.
Exploration
Western Australia , Australia
Desdemona
100% (guess)
10,000
n/a
show
Early exploration.
Total Land Package Size (ha):
34,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Leonora
100% (guess)
24,000
Open Pit
show
1 million oz open pit project.
Low cash costs.
Production scheduled for 2018.
Exploration
Western Australia , Australia
Desdemona
100% (guess)
10,000
n/a
show
Early exploration.
Total Land Package Size (ha):
34,000
Profitability (by resource)
Proven & Probable
03/29/2020 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.):
0.35M
0.35M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-15.86M
P L A U S I B L E
Gold Eq. Oz.:
0.32M
0.32M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-14.28M
Maximum Profit (Gold):
$83.68M
$96.98M
n/a
$13.30M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$83.68M
$96.98M
n/a
$13.30M
Max Profit / Current MCap:
4.676
1.647
n/a
-3.029
Max Profit Per Share (Gold):
$0.13
$0.15
n/a
$0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.13
$0.15
n/a
$0.02
Total Free Profit Per Share:
$0.09
$0.03
n/a
$-0.05
FD Mkt. Cap / Gold Eq.:
$56.82
$186.98
n/a
$130.16
FD Mkt. Cap / Silver Eq.:
$0.50
$2.77
n/a
$2.27
FD Mkt. Cap / Per Metal as % Spot Price:
3.50%
11.00%
n/a
7.50%
Measured & Indicated
03/29/2020 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.):
0.75M
0.75M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-33.99M
P L A U S I B L E
Gold Eq. Oz.:
0.60M
0.60M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-27.33M
Maximum Profit (Gold):
$160.20M
$185.66M
n/a
$25.46M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$160.20M
$185.66M
n/a
$25.46M
Max Profit / Current MCap:
8.951
3.152
n/a
-5.798
Max Profit Per Share (Gold):
$0.25
$0.29
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.25
$0.29
n/a
$0.04
Total Free Profit Per Share:
$0.20
$0.17
n/a
$-0.03
FD Mkt. Cap / Gold Eq.:
$29.68
$97.67
n/a
$67.99
FD Mkt. Cap / Silver Eq.:
$0.26
$1.45
n/a
$1.18
FD Mkt. Cap / Per Metal as % Spot Price:
1.83%
5.75%
n/a
3.92%
Reserves & Resources
03/29/2020 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-45.33M
P L A U S I B L E
Gold Eq. Oz.:
0.72M
0.72M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-32.43M
Maximum Profit (Gold):
$190.08M
$220.29M
n/a
$30.21M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$190.08M
$220.29M
n/a
$30.21M
Max Profit / Current MCap:
10.620
3.740
n/a
-6.880
Max Profit Per Share (Gold):
$0.30
$0.34
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.30
$0.34
n/a
$0.05
Total Free Profit Per Share:
$0.25
$0.22
n/a
$-0.03
FD Mkt. Cap / Gold Eq.:
$25.01
$82.32
n/a
$57.30
FD Mkt. Cap / Silver Eq.:
$0.22
$1.22
n/a
$1.00
FD Mkt. Cap / Per Metal as % Spot Price:
1.54%
4.84%
n/a
3.30%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6092
AUD 0.7685
03/06/2021
Spot Gold:
$1,624.40
$1,699.80
03/06/2021
$75.40
Spot Silver:
$14.40
$25.19
03/06/2021
$10.79
Gold:Silver Ratio:
112.81
67.48
03/06/2021
-45.33
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: