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, 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$359.39M which is a rise of roughly 3% over the last four months. As of 01/03/2025 they have ~C$57M debt and ~C$29.67M 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
01/03/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$347.64M
$359.39M
01/03/2025
$11.75M
Total Assets:
$521.76M
$544.21M
01/03/2025
$22.45M
Total Liabilities:
$69.38M
$72.37M
01/03/2025
$2.99M
Current Assets:
$34.69M
$36.18M
01/03/2025
$1.49M
Current Liabilities:
$39.55M
$41.25M
01/03/2025
$1.70M
Total Debt:
$54.81M
$57.17M
01/03/2025
$2.36M
Cash:
$28.45M
$29.67M
01/03/2025
$1.22M
Enterprise Value:
$374.00M
$386.89M
04/05/1982
$12.88M
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:
01/03/2025
n/a
Misc
01/03/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
136,600,000
136,600,000
01/03/2025
0
Shares (FD):
221,700,000
221,700,000
01/03/2025
0
Insider Ownership:
n/a
35%
05/01/2025
35%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
06/01/2025
01/03/2025
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
01/03/2025
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
01/03/2025
0
Initial CapEx (Outstanding):
$425.00M122.25% of MCap
$425.00M118.26% of MCap
01/03/2025
$0.00M
Funding Option:
n/a
n/a
01/03/2025
n/a
Documentation:
none
PFS
05/01/2025
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/15/2024
0
Cash Flow Multiplier:
6
4
04/28/2025
-2.00
Resource Data
GOLD
01/03/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.00M
2.00M
01/03/2025
0.00M
Measured & Indicated:
4.20M
4.20M
01/03/2025
0.00M
Inferred:
2.20M
2.20M
01/03/2025
0.00M
Reserves & Resources:
6.40M
6.40M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.80M
1.80M
01/03/2025
0.00M
Measured & Indicated:
3.38M
3.38M
01/03/2025
0.00M
Inferred:
0.99M
0.99M
01/03/2025
0.00M
Reserves & Resources:
4.37M
4.37M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
01/03/2025
$0.00
Extra Operating Cost:
n/a
n/a
01/03/2025
$100.00
Total:
$1,800
$1,900
01/03/2025
$100.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
6.00 g/t
6.00 g/t
01/03/2025
n/a
Open Pit (Avg):
n/a
1.10 g/t
03/24/2024
1.10 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/01/2025
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
01/03/2025
0.00M
Annual Production:
250,000oz.
225,000oz.
04/28/2025
-25,000oz.
Cash Cost:
$1,200
$1,200
01/03/2025
$0
Extra Operating Cost:
$600
$700
04/28/2025
$100
SILVER
01/03/2025 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
01/03/2025
0.00M
Measured & Indicated:
n/a
n/a
01/03/2025
0.00M
Inferred:
n/a
n/a
01/03/2025
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
01/03/2025
0.00M
Measured & Indicated:
n/a
n/a
01/03/2025
0.00M
Inferred:
n/a
n/a
01/03/2025
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
01/03/2025
$0.00
Extra Operating Cost:
n/a
n/a
01/03/2025
$0.00
Total:
n/a
n/a
01/03/2025
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
01/03/2025
n/a
Open Pit (Avg):
n/a
n/a
01/06/2024
n/a
Recovery Rate:
n/a
n/a
01/03/2025
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/03/2025
0.00M
Annual Production:
n/a
n/a
01/03/2025
n/a
Cash Cost:
n/a
n/a
01/03/2025
n/a
Extra Operating Cost:
n/a
n/a
01/03/2025
n/a
Property
Last Analysis Data (01/03/2025)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
British Columbia , Canada
Cariboo
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):
36,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
British Columbia , Canada
Cariboo
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):
36,500
Profitability (by resource)
Proven & Probable
01/03/2025 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
20.94M
P L A U S I B L E
Gold Eq. Oz.:
1.80M
1.80M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
18.85M
Maximum Profit (Gold):
$1,508.76M
$2,410.02M
n/a
$901.26M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,508.76M
$2,410.02M
n/a
$901.26M
Max Profit / Current MCap:
4.340
6.706
n/a
2.366
Max Profit Per Share (Gold):
$6.81
$10.87
n/a
$4.07
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.81
$10.87
n/a
$4.07
Total Free Profit Per Share:
$4.55
$8.63
n/a
$4.09
FD MCap / Gold Eq.:
$193.13
$199.66
n/a
$6.53
FD MCap / Silver Eq.:
$2.16
$2.00
n/a
$-0.16
FD MCap / Per Metal as % Spot Price:
7.32%
6.16%
n/a
-1.16%
Measured & Indicated
01/03/2025 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.):
4.20M
4.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
43.98M
P L A U S I B L E
Gold Eq. Oz.:
3.38M
3.38M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
35.44M
Maximum Profit (Gold):
$2,836.47M
$4,530.84M
n/a
$1,694.37M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,836.47M
$4,530.84M
n/a
$1,694.37M
Max Profit / Current MCap:
8.159
12.607
n/a
4.448
Max Profit Per Share (Gold):
$12.79
$20.44
n/a
$7.64
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$12.79
$20.44
n/a
$7.64
Total Free Profit Per Share:
$10.53
$18.20
n/a
$7.66
FD MCap / Gold Eq.:
$102.73
$106.20
n/a
$3.47
FD MCap / Silver Eq.:
$1.15
$1.06
n/a
$-0.09
FD MCap / Per Metal as % Spot Price:
3.89%
3.28%
n/a
-0.61%
Reserves & Resources
01/03/2025 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.):
6.40M
6.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
67.02M
P L A U S I B L E
Gold Eq. Oz.:
4.37M
4.37M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
45.80M
Maximum Profit (Gold):
$3,666.29M
$5,856.35M
n/a
$2,190.06M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,666.29M
$5,856.35M
n/a
$2,190.06M
Max Profit / Current MCap:
10.546
16.295
n/a
5.749
Max Profit Per Share (Gold):
$16.54
$26.42
n/a
$9.88
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$16.54
$26.42
n/a
$9.88
Total Free Profit Per Share:
$14.28
$24.18
n/a
$9.90
FD MCap / Gold Eq.:
$79.48
$82.16
n/a
$2.69
FD MCap / Silver Eq.:
$0.89
$0.82
n/a
$-0.07
FD MCap / Per Metal as % Spot Price:
3.01%
2.54%
n/a
-0.48%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/03/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.6938
CAD 0.7237
05/01/2025
Spot Gold:
$2,638.20
$3,238.90
05/01/2025
$600.70
Spot Silver:
$29.55
$32.47
05/01/2025
$2.92
Gold:Silver Ratio:
89.28
99.75
05/01/2025
10.47
Spot Gold (Future):
$4,000.00
$4,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
40.00
40.00
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: