Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Osisko Development Corp

www: osiskodev.com   email: info@osiskodev.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with 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, late stage developer with one producing mine in USA and two mines in development in Canada and Mexico. Currently they produce roughly per year. They have approximately 6.5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1229.69M which is a fall of roughly 11% over the last three months. As of 01/05/2026 they have ~C$101M debt and ~C$35.05M cash. They have 305M 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 01/05/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,385.62M $1,229.69M 03/15/2026
MCap (OS): $892.70M $859.08M 03/15/2026
Total Assets: $798.81M $801.66M 01/05/2026
Total Liabilities: $447.34M $448.93M 01/05/2026
Current Assets: $349.30M $350.54M 01/05/2026
Current Liabilities: $41.39M $41.54M 01/05/2026
Total Debt: $100.94M $101.30M 01/05/2026
Cash: $34.93M $35.05M 01/05/2026
Debt (Net): $66.01M $66.25M
Enterprise Value: $1,451.63M $1,295.93M
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: 01/05/2026
Misc 01/05/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 255,039,033 304,596,755 03/15/2026
Shares (FD): 395,861,435 436,000,000 03/15/2026
Insider Ownership: 30% 30% 03/15/2026
Dividend (Annual): n/a n/a 03/15/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 10/01/2028 01/05/2026
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/05/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/05/2026
Development Phase: Construction Ready Construction Ready 01/05/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 01/05/2026
Cash Flow Multiple: 8 8 01/05/2026

Resource Data

GOLD 01/05/2026
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 01/05/2026
Measured & Indicated: 4.00M 4.00M 01/05/2026
Inferred: 2.50M 2.50M 01/05/2026
Reserves & Resources: 6.50M 6.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.80M 1.80M 01/05/2026
Measured & Indicated: 3.24M 3.24M 01/05/2026
Inferred: 1.13M 1.13M 01/05/2026
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 01/05/2026
Extra Operating Cost: n/a n/a 01/05/2026
Total: $2,200 $2,300 01/05/2026
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 01/05/2026
Open Pit (Avg): n/a 1.10 g/t 01/05/2026
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/15/2026
F
U
T
U
R
E		 Proven & Probable: 4.00M 5.00M 01/26/2026
Annual Production: 250,000oz. 300,000oz. 01/26/2026
Cash Cost: $1,400 $1,500 01/26/2026
Extra Operating Cost: $800 $800 01/05/2026
SILVER 01/05/2026
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 01/05/2026
Measured & Indicated: n/a n/a 01/05/2026
Inferred: n/a n/a 01/05/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/05/2026
Measured & Indicated: n/a n/a 01/05/2026
Inferred: n/a n/a 01/05/2026
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 01/05/2026
Extra Operating Cost: n/a n/a 01/05/2026
Total: n/a n/a 01/05/2026
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/05/2026
Open Pit (Avg): n/a n/a 01/05/2026
Recovery Rate: n/a n/a 01/05/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/05/2026
Annual Production: n/a n/a 01/05/2026
Cash Cost: n/a n/a 01/05/2026
Extra Operating Cost: n/a n/a 01/05/2026

Property

Last Analysis Data  (01/05/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Cariboo
100 750.00 30.00 650.00 show
3 million oz underground project.

Size: 20,000 ha
Dev San Antonio
100 show
1 million oz open pit project

Low capex $25 million

Permitted

50,000 oz per year

Size: 11,000 ha
Prod Tintic
100 show
23 past producing mines.

Size: 5,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Cariboo
100 750.00 30.00 650.00 show
3 million oz underground project.

Size: 20,000 ha
Dev San Antonio
100 show
1 million oz open pit project

Low capex $25 million

Permitted

50,000 oz per year

Size: 11,000 ha
Prod Tintic
100 show
23 past producing mines.

Size: 5,500 ha

Profitability (by resource)

Proven &
Probable		 01/05/2026
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): $3,980.41M $3,944.34M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,980.41M $3,944.34M n/a
Max Profit / Current MCap: 2.873 3.208 n/a
Max Profit Per Share (Gold): $10.06 $9.05 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $10.06 $9.05 n/a
Total Free Profit Per Share: $5.24 $5.18 n/a
FD MCap / Gold Eq.: $769.79 $683.16 n/a
FD MCap / Silver Eq.: $13.10 $10.33 n/a
FD MCap / Per Metal
as % Spot Price:		 17.45% 15.21% n/a
EV / Gold Eq.: $806.46 $719.96 n/a
EV / Silver Eq.: $13.72 $10.89 n/a
EV / Per Metal
as % Spot Price:		 18.28% 16.03% n/a
Measured &
Indicated		 01/05/2026
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.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.24M 3.24M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,164.74M $7,099.81M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,164.74M $7,099.81M n/a
Max Profit / Current MCap: 5.171 5.774 n/a
Max Profit Per Share (Gold): $18.10 $16.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $18.10 $16.28 n/a
Total Free Profit Per Share: $13.28 $12.41 n/a
FD MCap / Gold Eq.: $427.66 $379.53 n/a
FD MCap / Silver Eq.: $7.28 $5.74 n/a
FD MCap / Per Metal
as % Spot Price:		 9.69% 8.45% n/a
EV / Gold Eq.: $448.03 $399.98 n/a
EV / Silver Eq.: $7.62 $6.05 n/a
EV / Per Metal
as % Spot Price:		 10.16% 8.91% n/a

Reserves &
Resources		 01/05/2026
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.): 6.50M 6.50M 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): $9,652.50M $9,565.02M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $9,652.50M $9,565.02M n/a
Max Profit / Current MCap: 6.966 7.778 n/a
Max Profit Per Share (Gold): $24.38 $21.94 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $24.38 $21.94 n/a
Total Free Profit Per Share: $19.56 $18.07 n/a
FD MCap / Gold Eq.: $317.44 $281.72 n/a
FD MCap / Silver Eq.: $5.40 $4.26 n/a
FD MCap / Per Metal
as % Spot Price:		 7.20% 6.27% n/a
EV / Gold Eq.: $332.56 $296.89 n/a
EV / Silver Eq.: $5.66 $4.49 n/a
EV / Per Metal
as % Spot Price:		 7.54% 6.61% 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.     ×