Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 10koz. of gold 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$416.8M which is a rise of roughly 22% over the last eleven months. As of 04/15/2024 they have ~C$14M debt and ~C$30.62M cash. They have 137M 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
Item
Value
Value
Updated
MCap (FD):
$341.34M
$416.80M
11/13/2024
Total Assets:
$562.92M
$535.52M
01/06/2024
Total Liabilities:
$74.86M
$71.21M
01/06/2024
Current Assets:
$74.86M
$35.61M
04/15/2024
Current Liabilities:
$42.67M
$40.59M
01/06/2024
Total Debt:
$14.97M
$13.53M
04/15/2024
Cash:
$53.15M
$30.62M
04/15/2024
Enterprise Value:
$303.17M
$399.71M
09/01/1982
Cash Flow:
$15.95M
$10.46M
never
Cash Flow Multiple:
21.40
39.86
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
01/06/2024
Misc
01/06/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
84,102,240
136,600,000
11/13/2024
Shares (FD):
120,000,000
221,700,000
11/13/2024
Insider Ownership:
n/a
50%
11/13/2024
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2025
01/06/2024
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 10,000
04/15/2024
Production (Silver Eq Oz.) :
(guess) 2,210,412
(guess) 854,246
04/15/2024
Initial CapEx (Outstanding):
$350.00M102.54% of MCap
$425.00M101.97% of MCap
04/15/2024
Funding Option:
n/a
n/a
01/06/2024
Documentation:
none
PRODUCER
11/13/2024
Future MCap Modifier:
0.15Producer: Average
0.2Producer: Growth Potential
04/15/2024
Cash Flow Multiplier:
6
5
04/15/2024
Resource Data
GOLD
01/06/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
2.00M
04/15/2024
Measured & Indicated:
4.50M
4.20M
04/15/2024
Inferred:
2.00M
2.20M
04/15/2024
Reserves & Resources:
6.50M
6.40M
never
P L A U S I B L E
Proven & Probable:
n/a
1.80M
04/15/2024
Measured & Indicated:
3.24M
3.38M
04/15/2024
Inferred:
0.90M
0.99M
04/15/2024
Reserves & Resources:
4.14M
4.37M
never
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 10,000oz.
04/15/2024
Cash Cost:
$950
$1,100
04/15/2024
Extra Operating Cost:
$450
$500
04/15/2024
Total:
$1,400
$1,600
04/15/2024
Margin (Free Cash Flow):
$638 (31%)
$1,046 (40%)
G R A D E
Underground (Avg):
4.50 g/t
6.00 g/t
03/24/2024
Open Pit (Avg):
n/a
1.10 g/t
03/24/2024
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/13/2024
F U T U R E
Proven & Probable:
5.00M
5.00M
01/06/2024
Annual Production:
300,000oz.
300,000oz.
01/06/2024
Cash Cost:
$1,000
$1,100
04/15/2024
Extra Operating Cost:
$500
$550
04/15/2024
SILVER
01/06/2024 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
01/06/2024
Measured & Indicated:
n/a
n/a
01/06/2024
Inferred:
n/a
n/a
01/06/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/06/2024
Measured & Indicated:
n/a
n/a
01/06/2024
Inferred:
n/a
n/a
01/06/2024
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
01/06/2024
Extra Operating Cost:
n/a
n/a
01/06/2024
Total:
n/a
n/a
01/06/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
01/06/2024
Open Pit (Avg):
n/a
n/a
01/06/2024
Recovery Rate:
n/a
n/a
01/06/2024
F U T U R E
Proven & Probable:
n/a
n/a
01/06/2024
Annual Production:
n/a
n/a
01/06/2024
Cash Cost:
n/a
n/a
01/06/2024
Extra Operating Cost:
n/a
n/a
01/06/2024
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
Item
Value
Value
Updated
Percentage Gold:
n/a
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
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.:
n/a
1.80M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
$1,882.08M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
$1,882.08M
n/a
Max Profit / Current MCap:
n/a
4.516
n/a
Max Profit Per Share (Gold):
n/a
$8.49
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
$8.49
n/a
Total Free Profit Per Share:
n/a
$5.85
n/a
FD MCap / Gold Eq.:
n/a
$231.56
n/a
FD MCap / Silver Eq.:
n/a
$2.71
n/a
FD MCap / Per Metal as % Spot Price:
n/a
8.75%
n/a
Measured & Indicated
01/06/2024 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.):
4.50M
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.:
3.24M
3.38M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$2,067.12M
$3,538.31M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,067.12M
$3,538.31M
n/a
Max Profit / Current MCap:
6.056
8.489
n/a
Max Profit Per Share (Gold):
$17.23
$15.96
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$17.23
$15.96
n/a
Total Free Profit Per Share:
$13.43
$13.32
n/a
FD MCap / Gold Eq.:
$105.35
$123.17
n/a
FD MCap / Silver Eq.:
$1.19
$1.44
n/a
FD MCap / Per Metal as % Spot Price:
5.17%
4.66%
n/a
Reserves & Resources
01/06/2024 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
6.40M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.14M
4.37M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$2,641.32M
$4,573.45M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,641.32M
$4,573.45M
n/a
Max Profit / Current MCap:
7.738
10.973
n/a
Max Profit Per Share (Gold):
$22.01
$20.63
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$22.01
$20.63
n/a
Total Free Profit Per Share:
$18.21
$17.99
n/a
FD MCap / Gold Eq.:
$82.45
$95.29
n/a
FD MCap / Silver Eq.:
$0.93
$1.12
n/a
FD MCap / Per Metal as % Spot Price:
4.05%
3.60%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/06/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7486
CAD 0.7121
12/03/2024
Spot Gold:
$2,038.00
$2,645.60
12/03/2024
Spot Silver:
$23.05
$30.97
12/03/2024
Gold:Silver Ratio:
88.42
85.42
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: