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

Kin Mining

www: www.kinmining.com.au   email: info@kinmining.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
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$79.29M which is a rise of roughly 343% over the last six months. As of 03/29/2020 they have no debt and ~A$2.19M cash. They have 614M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 03/29/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $17.90M $79.29M 03/29/2020 $61.39M
Total Assets: $8.53M $10.22M 03/29/2020 $1.69M
Total Liabilities: $0.49M $0.58M 03/29/2020 $0.10M
Current Assets: $1.83M $2.19M 03/29/2020 $0.36M
Current Liabilities: $0.49M $0.58M 03/29/2020 $0.10M
Total Debt: $0.00M $0.00M 03/29/2020 $0.00M
Cash: $1.83M $2.19M 03/29/2020 $0.36M
Enterprise Value: $16.07M $77.10M 06/11/1972 $61.03M
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): $50.00M
279.37% of Mkt.Cap
$50.00M
63.06% 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 -13.96M
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 -12.57M
Maximum Profit (Gold): $83.68M $140.94M n/a $57.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $83.68M $140.94M n/a $57.26M
Max Profit / Current MCap: 4.676 1.778 n/a -2.898
Max Profit Per Share (Gold): $0.13 $0.22 n/a $0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.13 $0.22 n/a $0.09
Total Free Profit Per Share: $0.09 $0.05 n/a $-0.03
FD Mkt. Cap / Gold Eq.: $56.82 $251.70 n/a $194.89
FD Mkt. Cap / Silver Eq.: $0.50 $3.45 n/a $2.95
FD Mkt. Cap / Per Metal
as % Spot Price:
3.50% 12.91% n/a 9.42%
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 -29.92M
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 -24.05M
Maximum Profit (Gold): $160.20M $269.81M n/a $109.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $160.20M $269.81M n/a $109.61M
Max Profit / Current MCap: 8.951 3.403 n/a -5.548
Max Profit Per Share (Gold): $0.25 $0.42 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.25 $0.42 n/a $0.17
Total Free Profit Per Share: $0.20 $0.25 n/a $0.05
FD Mkt. Cap / Gold Eq.: $29.68 $131.49 n/a $101.81
FD Mkt. Cap / Silver Eq.: $0.26 $1.80 n/a $1.54
FD Mkt. Cap / Per Metal
as % Spot Price:
1.83% 6.75% n/a 4.92%

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 -39.89M
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 -28.54M
Maximum Profit (Gold): $190.08M $320.14M n/a $130.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $190.08M $320.14M n/a $130.06M
Max Profit / Current MCap: 10.620 4.038 n/a -6.583
Max Profit Per Share (Gold): $0.30 $0.50 n/a $0.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.30 $0.50 n/a $0.20
Total Free Profit Per Share: $0.25 $0.33 n/a $0.08
FD Mkt. Cap / Gold Eq.: $25.01 $110.81 n/a $85.80
FD Mkt. Cap / Silver Eq.: $0.22 $1.52 n/a $1.30
FD Mkt. Cap / Per Metal
as % Spot Price:
1.54% 5.69% n/a 4.15%

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.