Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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

Symbol Data

Symbol Currency
CVE:ODV CAD
OTCMKTS:RNGTF USD

Description

Osisko Development Corp. are a gold focused junior, late stage development company with one mine in development in Canada and one exploration property. They have approximately 7Moz. of gold in the reserves and resources category of which 3.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$590.77M which is a fall of roughly 17% over the last ten months. As of 01/03/2021 they have no debt and ~C$80.76M cash. They have 151M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/03/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $714.83M $590.77M 08/25/2021 $-124.06M
Total Assets: $78.32M $80.76M 01/03/2021 $2.45M
Total Liabilities: $0.78M $0.81M 01/03/2021 $0.02M
Current Assets: $78.32M $80.76M 01/03/2021 $2.45M
Current Liabilities: $0.78M $0.81M 01/03/2021 $0.02M
Total Debt: $0.00M $0.00M 01/03/2021 $0.00M
Cash: $78.32M $80.76M 01/03/2021 $2.45M
Enterprise Value: $636.52M $510.01M 02/28/1986 $-126.51M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 01/03/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/03/2021 0.00%
Misc 01/03/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 113,583,000 151,000,000 08/25/2021 37,417,000
Shares (FD): 120,258,000 133,000,000 08/25/2021 12,742,000
Insider Ownership: n/a 80% 08/25/2021 80%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2025 01/03/2021 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/03/2021 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/03/2021 0
Initial CapEx (Outstanding): $350.00M
48.96% of Mkt.Cap
$350.00M
59.24% of Mkt.Cap
01/03/2021 $0.00M
Funding Option: n/a n/a 01/03/2021 n/a
Documentation: none PFS 08/25/2021 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 01/03/2021
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 01/03/2021 0.00M
Measured & Indicated: 3.20M 3.20M 01/03/2021 0.00M
Inferred: 3.80M 3.80M 01/03/2021 0.00M
Reserves & Resources: 7.00M 7.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/03/2021 0.00M
Measured & Indicated: 2.30M 2.30M 01/03/2021 0.00M
Inferred: 1.71M 1.71M 01/03/2021 0.00M
Reserves & Resources: 4.01M 4.01M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/03/2021 $0.00
Extra Operating Cost: n/a n/a 01/03/2021 $0.00
Average Grade: 4.50 g/t 4.50 g/t 01/03/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/25/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 01/03/2021 0.00M
Annual Production: 250,000oz. 250,000oz. 01/03/2021 0oz.
Cash Cost: $850 $850 01/03/2021 $0
Extra Operating Cost: $450 $450 01/03/2021 $0
SILVER 01/03/2021
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 01/03/2021 0.00M
Measured & Indicated: n/a n/a 01/03/2021 0.00M
Inferred: n/a n/a 01/03/2021 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 01/03/2021 0.00M
Measured & Indicated: n/a n/a 01/03/2021 0.00M
Inferred: n/a n/a 01/03/2021 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 01/03/2021 $0.00
Extra Operating Cost: n/a n/a 01/03/2021 $0.00
Average Grade: n/a n/a 01/03/2021 n/a
Recovery Rate: n/a n/a 01/03/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/03/2021 0.00M
Annual Production: n/a n/a 01/03/2021 n/a
Cash Cost: n/a n/a 01/03/2021 n/a
Extra Operating Cost: n/a n/a 01/03/2021 n/a

Property

Last Analysis Data  (01/03/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
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
Total Land Package Size (ha): 31,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
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
Total Land Package Size (ha): 31,000  

Profitability (by resource)

Proven &
Probable
01/03/2021
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 Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
01/03/2021
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.): 3.20M 3.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 11.84M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.30M 2.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.52M
Maximum Profit (Gold): $1,444.99M $1,148.15M n/a $-296.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,444.99M $1,148.15M n/a $-296.84M
Max Profit / Current MCap: 2.021 1.943 n/a -0.078
Max Profit Per Share (Gold): $12.02 $8.63 n/a $-3.38
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.02 $8.63 n/a $-3.38
Total Free Profit Per Share: $4.43 $3.13 n/a $-1.29
FD Mkt. Cap / Gold Eq.: $310.26 $256.41 n/a $-53.85
FD Mkt. Cap / Silver Eq.: $4.31 $3.39 n/a $-0.92
FD Mkt. Cap / Per Metal
as % Spot Price:
16.35% 14.45% n/a -1.90%

Reserves &
Resources
01/03/2021
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 25.90M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.01M 4.01M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.85M
Maximum Profit (Gold): $2,517.44M $2,000.30M n/a $-517.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,517.44M $2,000.30M n/a $-517.14M
Max Profit / Current MCap: 3.522 3.386 n/a -0.136
Max Profit Per Share (Gold): $20.93 $15.04 n/a $-5.89
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $20.93 $15.04 n/a $-5.89
Total Free Profit Per Share: $13.34 $9.54 n/a $-3.80
FD Mkt. Cap / Gold Eq.: $178.09 $147.18 n/a $-30.91
FD Mkt. Cap / Silver Eq.: $2.47 $1.94 n/a $-0.53
FD Mkt. Cap / Per Metal
as % Spot Price:
9.39% 8.29% n/a -1.09%

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.     ×