Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 25koz. of gold per year. They have approximately 6.5Moz. of gold in the reserves and resources category of which 4.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$267.41M which is a fall of roughly 22% over the last two months. As of 01/06/2024 they have ~C$15M debt and ~C$52.39M cash. They have 84M shares outstanding and trade on the Canadian Venture Exchange and the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$341.34M
$267.41M
01/06/2024
$-73.94M
Total Assets:
$562.92M
$554.88M
01/06/2024
$-8.03M
Total Liabilities:
$74.86M
$73.79M
01/06/2024
$-1.07M
Current Assets:
$74.86M
$73.79M
01/06/2024
$-1.07M
Current Liabilities:
$42.67M
$42.06M
01/06/2024
$-0.61M
Total Debt:
$14.97M
$14.76M
01/06/2024
$-0.21M
Cash:
$53.15M
$52.39M
01/06/2024
$-0.76M
Enterprise Value:
$303.17M
$229.77M
04/13/1977
$-73.39M
Cash Flow:
$15.95M
$18.90M
never
$2.95M
Cash Flow Multiple:
21.40
14.15
never
-7.25
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
120,000,000
01/06/2024
0
Insider Ownership:
n/a
50%
02/29/2024
50%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2027
01/06/2024
n/a
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 25,000
01/06/2024
0
Production (Silver Eq Oz.) :
(guess) 2,210,412
(guess) 2,167,069
01/06/2024
-43,343
Initial CapEx (Outstanding):
$350.00M102.54% of MCap
$350.00M130.89% of MCap
01/06/2024
$0.00M
Funding Option:
n/a
n/a
01/06/2024
n/a
Documentation:
none
PRODUCER
02/29/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
0
Cash Flow Multiplier:
6
6
04/17/2023
0.00
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
n/a
01/06/2024
0.00M
Measured & Indicated:
4.50M
4.50M
01/06/2024
0.00M
Inferred:
2.00M
2.00M
01/06/2024
0.00M
Reserves & Resources:
6.50M
6.50M
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:
3.24M
3.24M
01/06/2024
0.00M
Inferred:
0.90M
0.90M
01/06/2024
0.00M
Reserves & Resources:
4.14M
4.14M
never
0.00M
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 25,000oz.
01/06/2024
0oz.
Cash Cost:
$950
$950
01/06/2024
$0.00
Extra Operating Cost:
$450
$450
01/06/2024
$0.00
Average Grade:
4.50 g/t
4.50 g/t
01/06/2024
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
02/29/2024
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
$1,000
01/06/2024
$0
Extra Operating Cost:
$500
$500
01/06/2024
$0
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
Average Grade:
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Colombia , Canada
Bonanza Ledge
100% (guess)
1,000
Underground
show
500,000 oz at 4.4 gpt
Development
British Columbia , Canada
Caribou
100% (guess)
20,000
Underground
show
3 million oz underground project.
Exploration
Mexico , Mexico
San Antonio
100% (guess)
11,000
n/a
show
1 million oz open pit project
Low capex $25 million
Permitted
50,000 oz per year
Production
Utah , USA
Tintic
100% (guess)
5,500
Underground
show
23 past producing mines.
Total Land Package Size (ha):
37,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Colombia , Canada
Bonanza Ledge
100% (guess)
1,000
Underground
show
500,000 oz at 4.4 gpt
Development
British Columbia , Canada
Caribou
100% (guess)
20,000
Underground
show
3 million oz underground project.
Exploration
Mexico , Mexico
San Antonio
100% (guess)
11,000
n/a
show
1 million oz open pit project
Low capex $25 million
Permitted
50,000 oz per year
Production
Utah , USA
Tintic
100% (guess)
5,500
Underground
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
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
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
4.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-7.80M
P L A U S I B L E
Gold Eq. Oz.:
3.24M
3.24M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-5.62M
Maximum Profit (Gold):
$2,067.12M
$2,448.79M
n/a
$381.67M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,067.12M
$2,448.79M
n/a
$381.67M
Max Profit / Current MCap:
6.056
9.158
n/a
3.102
Max Profit Per Share (Gold):
$17.23
$20.41
n/a
$3.18
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.23
$20.41
n/a
$3.18
Total Free Profit Per Share:
$13.43
$17.39
n/a
$3.96
FD MCap / Gold Eq.:
$105.35
$82.53
n/a
$-22.82
FD MCap / Silver Eq.:
$1.19
$0.95
n/a
$-0.24
FD MCap / Per Metal as % Spot Price:
5.17%
3.83%
n/a
-1.34%
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
6.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-11.27M
P L A U S I B L E
Gold Eq. Oz.:
4.14M
4.14M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-7.18M
Maximum Profit (Gold):
$2,641.32M
$3,129.01M
n/a
$487.69M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,641.32M
$3,129.01M
n/a
$487.69M
Max Profit / Current MCap:
7.738
11.701
n/a
3.963
Max Profit Per Share (Gold):
$22.01
$26.08
n/a
$4.06
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$22.01
$26.08
n/a
$4.06
Total Free Profit Per Share:
$18.21
$23.06
n/a
$4.84
FD MCap / Gold Eq.:
$82.45
$64.59
n/a
$-17.86
FD MCap / Silver Eq.:
$0.93
$0.75
n/a
$-0.19
FD MCap / Per Metal as % Spot Price:
4.05%
3.00%
n/a
-1.05%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7486
CAD 0.7379
03/19/2024
Spot Gold:
$2,038.00
$2,155.80
03/19/2024
$117.80
Spot Silver:
$23.05
$24.87
03/19/2024
$1.82
Gold:Silver Ratio:
88.42
86.68
03/19/2024
-1.73
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: