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 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, 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$684.28M which is a rise of roughly 97% over the last nine months. As of 01/03/2025 they have ~C$57M debt and ~C$29.78M 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 $684.28M 01/03/2025
MCap (OS): $214.20M $421.62M 01/03/2025
Total Assets: $521.76M $546.13M 01/03/2025
Total Liabilities: $69.38M $72.62M 01/03/2025
Current Assets: $34.69M $36.31M 01/03/2025
Current Liabilities: $39.55M $41.40M 01/03/2025
Total Debt: $54.81M $57.37M 01/03/2025
Cash: $28.45M $29.78M 01/03/2025
Debt (Net): $26.37M $27.60M
Enterprise Value: $374.00M $711.88M 07/23/1992
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
Group: Developer Developer 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
Development Phase: none PFS Released 05/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/15/2024
Cash Flow Multiple: 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
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 01/03/2025
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
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 01/03/2025
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
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Cariboo
100 show
3 million oz underground project.

Size: 20,000 ha
Exp 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 30.00 425.00 show
3 million oz underground project.

Size: 20,000 ha
Exp 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		 01/03/2025
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 $3,226.12M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,508.76M $3,226.12M n/a
Max Profit / Current MCap: 4.340 4.715 n/a
Max Profit Per Share (Gold): $6.81 $14.55 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.81 $14.55 n/a
Total Free Profit Per Share: $4.55 $10.30 n/a
FD MCap / Gold Eq.: $193.13 $380.16 n/a
FD MCap / Silver Eq.: $2.16 $4.39 n/a
FD MCap / Per Metal
as % Spot Price:		 7.32% 10.30% n/a
EV / Gold Eq.: $207.78 $395.49 n/a
EV / Silver Eq.: $2.33 $4.57 n/a
EV / Per Metal
as % Spot Price:		 7.88% 10.71% 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 $6,065.11M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,836.47M $6,065.11M n/a
Max Profit / Current MCap: 8.159 8.863 n/a
Max Profit Per Share (Gold): $12.79 $27.36 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $12.79 $27.36 n/a
Total Free Profit Per Share: $10.53 $23.11 n/a
FD MCap / Gold Eq.: $102.73 $202.21 n/a
FD MCap / Silver Eq.: $1.15 $2.34 n/a
FD MCap / Per Metal
as % Spot Price:		 3.89% 5.48% n/a
EV / Gold Eq.: $110.52 $210.37 n/a
EV / Silver Eq.: $1.24 $2.43 n/a
EV / Per Metal
as % Spot Price:		 4.19% 5.70% 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 $7,839.48M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,666.29M $7,839.48M n/a
Max Profit / Current MCap: 10.546 11.457 n/a
Max Profit Per Share (Gold): $16.54 $35.36 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $16.54 $35.36 n/a
Total Free Profit Per Share: $14.28 $31.11 n/a
FD MCap / Gold Eq.: $79.48 $156.44 n/a
FD MCap / Silver Eq.: $0.89 $1.81 n/a
FD MCap / Per Metal
as % Spot Price:		 3.01% 4.24% n/a
EV / Gold Eq.: $85.51 $162.75 n/a
EV / Silver Eq.: $0.96 $1.88 n/a
EV / Per Metal
as % Spot Price:		 3.24% 4.41% 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.     ×