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: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:ODV CAD
NYSE:ODV USD

Description

Osisko Development Corp are a gold focused junior, emerging mid-tier producer with two producing mines in Canada and USA, one mine in development in Canada and one exploration property. Currently they produce roughly 10koz. of gold 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$241.31M which is a fall of roughly 29% over the last seven months. As of 04/15/2024 they have ~C$14M debt and ~C$31.11M cash. They have 84M 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 01/06/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $341.34M $241.31M 04/15/2024 $-100.03M
Total Assets: $562.92M $544.12M 01/06/2024 $-18.79M
Total Liabilities: $74.86M $72.36M 01/06/2024 $-2.50M
Current Assets: $74.86M $36.18M 04/15/2024 $-38.68M
Current Liabilities: $42.67M $41.24M 01/06/2024 $-1.42M
Total Debt: $14.97M $13.75M 04/15/2024 $-1.22M
Cash: $53.15M $31.11M 04/15/2024 $-22.03M
Enterprise Value: $303.17M $223.94M 02/04/1977 $-79.22M
Cash Flow: $15.95M $7.86M never $-8.09M
Cash Flow Multiple: 21.40 30.71 never 9.31
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/06/2024 n/a
Misc 01/06/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 84,102,240 84,102,240 01/06/2024 0
Shares (FD): 120,000,000 115,000,000 04/15/2024 -5,000,000
Insider Ownership: n/a 50% 05/01/2024 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2025 01/06/2024 n/a
Production (Gold Eq Oz.): (guess) 
25,000		 (guess) 
10,000		 04/15/2024 -15,000
Production (Silver Eq Oz.): (guess) 
2,210,412		 (guess) 
855,432		 04/15/2024 -1,354,980
Initial CapEx (Outstanding): $350.00M
102.54% of MCap		 $425.00M
176.12% of MCap 		04/15/2024 $75.00M
Funding Option: n/a n/a 01/06/2024 n/a
Documentation: none PRODUCER 05/01/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.2
Producer: Growth Potential
 04/15/2024 0
Cash Flow Multiplier: 6 5 04/15/2024 -1.00

Resource Data

GOLD 01/06/2024
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 2.00M 04/15/2024 2.00M
Measured & Indicated: 4.50M 4.20M 04/15/2024 -0.30M
Inferred: 2.00M 2.20M 04/15/2024 0.20M
Reserves & Resources: 6.50M 6.40M never -0.10M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a 1.80M 04/15/2024 1.80M
Measured & Indicated: 3.24M 3.38M 04/15/2024 0.14M
Inferred: 0.90M 0.99M 04/15/2024 0.09M
Reserves & Resources: 4.14M 4.37M never 0.23M
C
U
R
R
E
N
T		 Annual Production: (guess) 
25,000oz.		 (guess) 
10,000oz.		 04/15/2024 -15,000oz.
Cash Cost: $950 $1,100 04/15/2024 $150.00
Extra Operating Cost: $450 $500 04/15/2024 $50.00
Total: $1,400 $1,600 04/15/2024 $200.00
Margin (Free Cash Flow): $638 (31%) $786 (33%) $147.80
G
R
A
D
E		 Underground (Avg): 4.50 g/t 6.00 g/t 03/24/2024 1.50 g/t
Open Pit (Avg): n/a 1.10 g/t 03/24/2024 1.10 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/01/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 01/06/2024 0.00M
Annual Production: 300,000oz. 300,000oz. 01/06/2024 0oz.
Cash Cost: $1,000 $1,100 04/15/2024 $100
Extra Operating Cost: $500 $550 04/15/2024 $50
SILVER 01/06/2024
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 01/06/2024 0.00M
Measured & Indicated: n/a n/a 01/06/2024 0.00M
Inferred: n/a n/a 01/06/2024 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 01/06/2024 0.00M
Measured & Indicated: n/a n/a 01/06/2024 0.00M
Inferred: n/a n/a 01/06/2024 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 01/06/2024 $0.00
Extra Operating Cost: n/a n/a 01/06/2024 $0.00
Total: n/a n/a 01/06/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/06/2024 n/a
Open Pit (Avg): n/a n/a 01/06/2024 n/a
Recovery Rate: n/a n/a 01/06/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/06/2024 0.00M
Annual Production: n/a n/a 01/06/2024 n/a
Cash Cost: n/a n/a 01/06/2024 n/a
Extra Operating Cost: n/a n/a 01/06/2024 n/a

Property

Last Analysis Data  (01/06/2024)
Stage Name Owned Au Ag Cu Notes
Prod Bonanza Ledge 100% show
500,000 oz at 4.4 gpt
Dev Caribou 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): 37,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Bonanza Ledge 100% show
500,000 oz at 4.4 gpt
Dev Caribou 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): 37,500  

Profitability (by resource)

Proven &
Probable		 01/06/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a 100.00% n/a 100.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a 2.00M n/a 2.00M
Total (Silver Eq. Oz.): n/a n/a n/a 171.09M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a 1.80M n/a 1.80M
Silver Eq. Oz.: n/a n/a n/a 153.98M
Maximum Profit (Gold): n/a $1,414.44M n/a $1,414.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a $1,414.44M n/a $1,414.44M
Max Profit / Current MCap: n/a 5.862 n/a 5.862
Max Profit Per Share (Gold): n/a $12.30 n/a $12.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a $12.30 n/a $12.30
Total Free Profit Per Share: n/a $9.40 n/a $9.40
FD MCap / Gold Eq.: n/a $134.06 n/a $134.06
FD MCap / Silver Eq.: n/a $1.57 n/a $1.57
FD MCap / Per Metal
as % Spot Price:		 n/a 5.62% n/a 5.62%
Measured &
Indicated		 01/06/2024
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.): 4.50M 4.20M n/a -0.30M
Total (Silver Eq. Oz.): n/a n/a n/a -38.59M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.24M 3.38M n/a 0.14M
Silver Eq. Oz.: n/a n/a n/a 3.01M
Maximum Profit (Gold): $2,067.12M $2,659.15M n/a $592.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,067.12M $2,659.15M n/a $592.03M
Max Profit / Current MCap: 6.056 11.020 n/a 4.964
Max Profit Per Share (Gold): $17.23 $23.12 n/a $5.90
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.23 $23.12 n/a $5.90
Total Free Profit Per Share: $13.43 $20.22 n/a $6.80
FD MCap / Gold Eq.: $105.35 $71.31 n/a $-34.04
FD MCap / Silver Eq.: $1.19 $0.83 n/a $-0.36
FD MCap / Per Metal
as % Spot Price:		 5.17% 2.99% n/a -2.18%

Reserves &
Resources		 01/06/2024
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.): 6.50M 6.40M n/a -0.10M
Total (Silver Eq. Oz.): n/a n/a n/a -27.23M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.14M 4.37M n/a 0.23M
Silver Eq. Oz.: n/a n/a n/a 8.12M
Maximum Profit (Gold): $2,641.32M $3,437.09M n/a $795.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,641.32M $3,437.09M n/a $795.77M
Max Profit / Current MCap: 7.738 14.243 n/a 6.505
Max Profit Per Share (Gold): $22.01 $29.89 n/a $7.88
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $22.01 $29.89 n/a $7.88
Total Free Profit Per Share: $18.21 $26.99 n/a $8.78
FD MCap / Gold Eq.: $82.45 $55.17 n/a $-27.28
FD MCap / Silver Eq.: $0.93 $0.64 n/a $-0.29
FD MCap / Per Metal
as % Spot Price:		 4.05% 2.31% n/a -1.73%

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.     ×