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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Kin Mining
www: www.kinmining.com.au     email: info@kinmining.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:KIN AUD

Description

Kin Mining are a gold focused junior, late stage development company

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

General Details

Financial 03/21/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $21.48M $21.07M 03/21/2019 $-0.41M
Total Assets: $13.55M $13.08M 03/21/2019 $-0.47M
Total Liabilities: $0.43M $0.41M 03/21/2019 $-0.01M
Current Assets: $4.85M $4.68M 03/21/2019 $-0.17M
Current Liabilities: $0.43M $0.41M 03/21/2019 $-0.01M
Total Debt: $0.00M $0.00M 03/21/2019 $0.00M
Cash: $4.71M $4.54M 03/21/2019 $-0.16M
Enterprise Value: $16.77M $16.52M 07/11/1970 $-0.25M
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: 03/21/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/21/2019 0.00%
Misc 03/21/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 441,000,000 441,000,000 03/21/2019 0
Shares (FD): 478,000,000 478,000,000 03/21/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2020 03/21/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/21/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/21/2019 0
Initial CapEx (Outstanding): $35.00M
162.97% of Mkt.Cap		 $35.00M
166.14% of Mkt.Cap 		03/21/2019 $0.00M
Funding Option: n/a n/a 03/21/2019 n/a
Documentation: none FS 03/21/2019 n/a
Value Adjustment: -20% -20% never 0%

Resource Data

GOLD 03/21/2019
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 03/21/2019 0.00M
Measured & Indicated: 0.75M 0.75M 03/21/2019 0.00M
Inferred: 0.25M 0.25M 03/21/2019 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 03/21/2019 0.00M
Measured & Indicated: 0.60M 0.60M 03/21/2019 0.00M
Inferred: 0.11M 0.11M 03/21/2019 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 03/21/2019 $0.00
Extra Operating Cost: n/a n/a 03/21/2019 $0.00
Average Grade: 1.40 g/t 1.40 g/t 03/21/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/21/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 03/21/2019 0.00M
Annual Production: 70,000oz. 70,000oz. 03/21/2019 0oz.
Cash Cost: $650 $650 03/21/2019 $0
Extra Operating Cost: $400 $400 03/21/2019 $0
SILVER 03/21/2019
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 03/21/2019 0.00M
Measured & Indicated: n/a n/a 03/21/2019 0.00M
Inferred: n/a n/a 03/21/2019 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 03/21/2019 0.00M
Measured & Indicated: n/a n/a 03/21/2019 0.00M
Inferred: n/a n/a 03/21/2019 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 03/21/2019 $0.00
Extra Operating Cost: n/a n/a 03/21/2019 $0.00
Average Grade: n/a n/a 03/21/2019 n/a
Recovery Rate: n/a n/a 03/21/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/21/2019 0.00M
Annual Production: n/a n/a 03/21/2019 n/a
Cash Cost: n/a n/a 03/21/2019 n/a
Extra Operating Cost: n/a n/a 03/21/2019 n/a

Property

Last Analysis Data  (03/21/2019)
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
No Data

Profitability (by resource)

Proven &
Probable		 03/21/2019
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 1.40M
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 1.26M
Maximum Profit (Gold): $45.67M $39.80M n/a $-5.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $45.67M $39.80M n/a $-5.87M
Max Profit / Current MCap: 2.126 1.889 n/a -0.237
Max Profit Per Share (Gold): $0.10 $0.08 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.10 $0.08 n/a $-0.01
Total Free Profit Per Share: $0.03 $0.02 n/a $-0.01
FD Mkt. Cap / Gold Eq.: $68.18 $66.88 n/a $-1.30
FD Mkt. Cap / Silver Eq.: $0.80 $0.75 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.21% 5.24% n/a 0.03%
Measured &
Indicated		 03/21/2019
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 2.99M
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 2.40M
Maximum Profit (Gold): $87.43M $76.18M n/a $-11.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $87.43M $76.18M n/a $-11.24M
Max Profit / Current MCap: 4.071 3.616 n/a -0.455
Max Profit Per Share (Gold): $0.18 $0.16 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.18 $0.16 n/a $-0.02
Total Free Profit Per Share: $0.12 $0.10 n/a $-0.02
FD Mkt. Cap / Gold Eq.: $35.62 $34.94 n/a $-0.68
FD Mkt. Cap / Silver Eq.: $0.42 $0.39 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.72% 2.74% n/a 0.02%

Reserves &
Resources		 03/21/2019
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 3.99M
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 2.85M
Maximum Profit (Gold): $103.74M $90.39M n/a $-13.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $103.74M $90.39M n/a $-13.34M
Max Profit / Current MCap: 4.830 4.291 n/a -0.539
Max Profit Per Share (Gold): $0.22 $0.19 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.22 $0.19 n/a $-0.03
Total Free Profit Per Share: $0.15 $0.13 n/a $-0.03
FD Mkt. Cap / Gold Eq.: $30.02 $29.44 n/a $-0.57
FD Mkt. Cap / Silver Eq.: $0.35 $0.33 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.29% 2.31% n/a 0.01%

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.