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

Osisko Development Corp

www: osiskodev.com   email: info@osiskodev.com
Category: Junior: Near-term Producer
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:ODV CAD
NYSE:ODV USD

Description

Osisko Development Corp are a gold focused junior, near-term producer with one producing mine in USA, one mine in development in Canada and one exploration property. Currently they produce roughly per year. They have approximately 6.4Moz. of gold in the reserves and resources category of which 4.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$497.92M which is a rise of roughly 43% over the last five months. As of 01/03/2025 they have ~C$58M debt and ~C$30.19M cash. They have 137M shares outstanding and trade on the Canadian Venture Exchange and the New York Stock Exchange.

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

General Details

Financial 01/03/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $347.64M $497.92M 01/03/2025
Total Assets: $521.76M $553.75M 01/03/2025
Total Liabilities: $69.38M $73.64M 01/03/2025
Current Assets: $34.69M $36.82M 01/03/2025
Current Liabilities: $39.55M $41.97M 01/03/2025
Total Debt: $54.81M $58.17M 01/03/2025
Cash: $28.45M $30.19M 01/03/2025
Enterprise Value: $374.00M $525.90M 08/31/1986
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: 01/03/2025
Misc 01/03/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 136,600,000 136,600,000 01/03/2025
Shares (FD): 221,700,000 221,700,000 01/03/2025
Insider Ownership: n/a 35% 05/01/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 06/01/2025 01/03/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/03/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/03/2025
Initial CapEx (Outstanding): $425.00M
122.25% of MCap		 $425.00M
85.36% of MCap 		01/03/2025
Funding Option: n/a n/a 01/03/2025
Documentation: none PFS 05/01/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/15/2024
Cash Flow Multiplier: 6 4 04/28/2025

Resource Data

GOLD 01/03/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 01/03/2025
Measured & Indicated: 4.20M 4.20M 01/03/2025
Inferred: 2.20M 2.20M 01/03/2025
Reserves & Resources: 6.40M 6.40M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.80M 1.80M 01/03/2025
Measured & Indicated: 3.38M 3.38M 01/03/2025
Inferred: 0.99M 0.99M 01/03/2025
Reserves & Resources: 4.37M 4.37M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/03/2025
Extra Operating Cost: n/a n/a 01/03/2025
Total: $1,800 $1,900 01/03/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 01/03/2025
Open Pit (Avg): n/a 1.10 g/t 03/24/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/01/2025
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 01/03/2025
Annual Production: 250,000oz. 225,000oz. 04/28/2025
Cash Cost: $1,200 $1,200 01/03/2025
Extra Operating Cost: $600 $700 04/28/2025
SILVER 01/03/2025
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 01/03/2025
Measured & Indicated: n/a n/a 01/03/2025
Inferred: n/a n/a 01/03/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/03/2025
Measured & Indicated: n/a n/a 01/03/2025
Inferred: n/a n/a 01/03/2025
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 01/03/2025
Extra Operating Cost: n/a n/a 01/03/2025
Total: n/a n/a 01/03/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/03/2025
Open Pit (Avg): n/a n/a 01/06/2024
Recovery Rate: n/a n/a 01/03/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/03/2025
Annual Production: n/a n/a 01/03/2025
Cash Cost: n/a n/a 01/03/2025
Extra Operating Cost: n/a n/a 01/03/2025

Property

Last Analysis Data  (01/03/2025)
Stage Name Owned Au Ag Cu Notes
Dev Cariboo 100% show
3 million oz underground project.
Exp San Antonio 100% show
1 million oz open pit project

Low capex $25 million

Permitted

50,000 oz per year
Prod Tintic 100% show
23 past producing mines.
Total Land Package Size (ha): 36,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Cariboo 100% show
3 million oz underground project.
Exp San Antonio 100% show
1 million oz open pit project

Low capex $25 million

Permitted

50,000 oz per year
Prod Tintic 100% show
23 past producing mines.
Total Land Package Size (ha): 36,500  

Profitability (by resource)

Proven &
Probable		 01/03/2025
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.80M 1.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,508.76M $2,683.82M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,508.76M $2,683.82M n/a
Max Profit / Current MCap: 4.340 5.390 n/a
Max Profit Per Share (Gold): $6.81 $12.11 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.81 $12.11 n/a
Total Free Profit Per Share: $4.55 $9.06 n/a
FD MCap / Gold Eq.: $193.13 $276.62 n/a
FD MCap / Silver Eq.: $2.16 $2.97 n/a
FD MCap / Per Metal
as % Spot Price:		 7.32% 8.16% n/a
Measured &
Indicated		 01/03/2025
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.): 4.20M 4.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.38M 3.38M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,836.47M $5,045.58M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,836.47M $5,045.58M n/a
Max Profit / Current MCap: 8.159 10.133 n/a
Max Profit Per Share (Gold): $12.79 $22.76 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $12.79 $22.76 n/a
Total Free Profit Per Share: $10.53 $19.71 n/a
FD MCap / Gold Eq.: $102.73 $147.14 n/a
FD MCap / Silver Eq.: $1.15 $1.58 n/a
FD MCap / Per Metal
as % Spot Price:		 3.89% 4.34% n/a

Reserves &
Resources		 01/03/2025
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.): 6.40M 6.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.37M 4.37M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,666.29M $6,521.68M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,666.29M $6,521.68M n/a
Max Profit / Current MCap: 10.546 13.098 n/a
Max Profit Per Share (Gold): $16.54 $29.42 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $16.54 $29.42 n/a
Total Free Profit Per Share: $14.28 $26.37 n/a
FD MCap / Gold Eq.: $79.48 $113.84 n/a
FD MCap / Silver Eq.: $0.89 $1.22 n/a
FD MCap / Per Metal
as % Spot Price:		 3.01% 3.36% 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.     ×