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

O3 Mining Inc

www: o3mining.ca   email: info@o3mining.ca
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:OIII CAD
OTCMKTS:OIIIF USD

Description

O3 Mining Inc are a gold focused junior, late stage development company with four exploration properties in Canada. They have approximately 3.6Moz. of gold in the reserves and resources category of which 2.8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$97.59M which is a fall of roughly 10% over the last ten months. As of 08/11/2022 they have no debt and ~C$14.9M cash. They have 68M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 08/11/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $108.62M $97.59M 08/11/2022
Total Assets: $105.80M $100.54M 08/11/2022
Total Liabilities: $3.13M $2.98M 08/11/2022
Current Assets: $62.70M $59.58M 08/11/2022
Current Liabilities: $3.13M $2.98M 08/11/2022
Total Debt: $0.00M $0.00M 08/11/2022
Cash: $15.67M $14.90M 08/11/2022
Enterprise Value: $92.95M $82.70M 08/14/1972
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: 08/11/2022
Misc 08/11/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 68,000,000 68,000,000 08/11/2022
Shares (FD): 84,000,000 84,000,000 08/11/2022
Insider Ownership: n/a 30% 04/18/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2026 08/11/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/11/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/11/2022
Initial CapEx (Outstanding): $200.00M
184.12% of MCap		 $200.00M
204.93% of MCap 		08/11/2022
Funding Option: n/a n/a 08/11/2022
Documentation: none PEA 04/18/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 4 04/18/2023

Resource Data

GOLD 08/11/2022
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 08/11/2022
Measured & Indicated: 2.80M 2.80M 08/11/2022
Inferred: 0.80M 0.80M 08/11/2022
Reserves & Resources: 3.60M 3.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/11/2022
Measured & Indicated: 1.90M 1.90M 08/11/2022
Inferred: 0.34M 0.34M 08/11/2022
Reserves & Resources: 2.24M 2.24M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/11/2022
Extra Operating Cost: n/a n/a 08/11/2022
Average Grade: 1.10 g/t 1.10 g/t 08/11/2022
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/18/2023
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 08/11/2022
Annual Production: 100,000oz. 100,000oz. 08/11/2022
Cash Cost: $750 $900 04/18/2023
Extra Operating Cost: $450 $500 04/18/2023
SILVER 08/11/2022
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 08/11/2022
Measured & Indicated: n/a n/a 08/11/2022
Inferred: n/a n/a 08/11/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/11/2022
Measured & Indicated: n/a n/a 08/11/2022
Inferred: n/a n/a 08/11/2022
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 08/11/2022
Extra Operating Cost: n/a n/a 08/11/2022
Average Grade: n/a n/a 08/11/2022
Recovery Rate: n/a n/a 08/11/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/11/2022
Annual Production: n/a n/a 08/11/2022
Cash Cost: n/a n/a 08/11/2022
Extra Operating Cost: n/a n/a 08/11/2022

Property

Last Analysis Data  (08/11/2022)
Stage Name Owned Au Ag Cu Notes
Exp Alpha 100% show
1 million oz deposit. Growing in size.
1400 tpd mill optioned.
Exp East Cadillac 100% show
Early Exploration.
Exp Kinebik 100% show
Early Exploration.
Exp Marban 100% show
Early Exploration.
Total Land Package Size (ha): 7,700  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Alpha 100% show
1 million oz deposit. Growing in size.
1400 tpd mill optioned.
Exp East Cadillac 100% show
Early Exploration.
Exp Kinebik 100% show
Early Exploration.
Exp Marban 100% show
Early Exploration.
Total Land Package Size (ha): 7,700  

Profitability (by resource)

Proven &
Probable		 08/11/2022
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		 08/11/2022
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.): 2.80M 2.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.90M 1.90M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,214.75M $1,034.63M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,214.75M $1,034.63M n/a
Max Profit / Current MCap: 11.183 10.602 n/a
Max Profit Per Share (Gold): $14.46 $12.32 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.46 $12.32 n/a
Total Free Profit Per Share: $12.81 $10.76 n/a
FD MCap / Gold Eq.: $57.05 $51.26 n/a
FD MCap / Silver Eq.: $0.67 $0.62 n/a
FD MCap / Per Metal
as % Spot Price:		 3.10% 2.64% n/a

Reserves &
Resources		 08/11/2022
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.): 3.60M 3.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.24M 2.24M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,431.67M $1,219.39M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,431.67M $1,219.39M n/a
Max Profit / Current MCap: 13.180 12.495 n/a
Max Profit Per Share (Gold): $17.04 $14.52 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $17.04 $14.52 n/a
Total Free Profit Per Share: $15.39 $12.96 n/a
FD MCap / Gold Eq.: $48.41 $43.49 n/a
FD MCap / Silver Eq.: $0.57 $0.52 n/a
FD MCap / Per Metal
as % Spot Price:		 2.63% 2.24% 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.     ×