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
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, 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 25koz. of gold per year. They have approximately 8Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$271.77M which is a fall of roughly 39% over the last nine months. As of 01/03/2023 they have no debt and ~C$98.43M cash. They have 76M 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 01/03/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $442.41M $271.77M 01/03/2023
Total Assets: $553.76M $556.56M 01/03/2023
Total Liabilities: $83.95M $84.37M 01/03/2023
Current Assets: $97.94M $98.43M 01/03/2023
Current Liabilities: $41.97M $42.19M 01/03/2023
Total Debt: $0.00M $0.00M 01/03/2023
Cash: $97.94M $98.43M 01/03/2023
Enterprise Value: $344.47M $173.33M 06/29/1975
Cash Flow: $10.95M $11.91M never
Cash Flow Multiple: 40.41 22.83 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/03/2023
Misc 01/03/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 76,000,000 76,000,000 01/03/2023
Shares (FD): 102,000,000 102,000,000 01/03/2023
Insider Ownership: n/a 60% 08/24/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2025 01/03/2023
Production (Gold Eq Oz.): (guess) 
25,000		 (guess) 
25,000		 01/03/2023
Production (Silver Eq Oz.): (guess) 
1,916,076		 (guess) 
2,082,815		 01/03/2023
Initial CapEx (Outstanding): $350.00M
79.11% of MCap		 $350.00M
128.79% of MCap 		01/03/2023
Funding Option: n/a n/a 01/03/2023
Documentation: none PRODUCER 08/24/2023
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023
Cash Flow Multiplier: 5 6 04/17/2023

Resource Data

GOLD 01/03/2023
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 01/03/2023
Measured & Indicated: 5.00M 5.00M 01/03/2023
Inferred: 3.00M 3.00M 01/03/2023
Reserves & Resources: 8.00M 8.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/03/2023
Measured & Indicated: 3.60M 3.60M 01/03/2023
Inferred: 1.35M 1.35M 01/03/2023
Reserves & Resources: 4.95M 4.95M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
25,000oz.		 (guess) 
25,000oz.		 01/03/2023
Cash Cost: $950 $950 01/03/2023
Extra Operating Cost: $450 $450 01/03/2023
Average Grade: 4.50 g/t 4.50 g/t 01/03/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/24/2023
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 01/03/2023
Annual Production: 300,000oz. 300,000oz. 01/03/2023
Cash Cost: $900 $1,000 04/17/2023
Extra Operating Cost: $500 $500 01/03/2023
SILVER 01/03/2023
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 01/03/2023
Measured & Indicated: n/a n/a 01/03/2023
Inferred: n/a n/a 01/03/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/03/2023
Measured & Indicated: n/a n/a 01/03/2023
Inferred: n/a n/a 01/03/2023
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 01/03/2023
Extra Operating Cost: n/a n/a 01/03/2023
Average Grade: n/a n/a 01/03/2023
Recovery Rate: n/a n/a 01/03/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/03/2023
Annual Production: n/a n/a 01/03/2023
Cash Cost: n/a n/a 01/03/2023
Extra Operating Cost: n/a n/a 01/03/2023

Property

Last Analysis Data  (01/03/2023)
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		 01/03/2023
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		 01/03/2023
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.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.60M 3.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,576.44M $1,714.32M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,576.44M $1,714.32M n/a
Max Profit / Current MCap: 3.563 6.308 n/a
Max Profit Per Share (Gold): $15.46 $16.81 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.46 $16.81 n/a
Total Free Profit Per Share: $9.57 $13.21 n/a
FD MCap / Gold Eq.: $122.89 $75.49 n/a
FD MCap / Silver Eq.: $1.60 $0.91 n/a
FD MCap / Per Metal
as % Spot Price:		 6.69% 4.02% n/a

Reserves &
Resources		 01/03/2023
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.): 8.00M 8.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.95M 4.95M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,167.61M $2,357.19M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,167.61M $2,357.19M n/a
Max Profit / Current MCap: 4.900 8.674 n/a
Max Profit Per Share (Gold): $21.25 $23.11 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $21.25 $23.11 n/a
Total Free Profit Per Share: $15.36 $19.51 n/a
FD MCap / Gold Eq.: $89.37 $54.90 n/a
FD MCap / Silver Eq.: $1.17 $0.66 n/a
FD MCap / Per Metal
as % Spot Price:		 4.86% 2.93% 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.     ×