Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

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
NYSE:ODV USD

Description

Osisko Development Corp are a gold focused junior, late stage developer with one producing mine in USA and two mines in development in Canada and Mexico. Currently they produce roughly per year. They have approximately 6.5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1988.62M which is a rise of roughly 44% over the last two months. As of 01/05/2026 they have ~C$102M debt and ~C$35.22M cash. They have 330M 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 01/05/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,385.62M $1,988.62M 01/28/2026 $603.01M
MCap (OS): $892.70M $1,411.28M 01/28/2026 $518.58M
Total Assets: $798.81M $805.53M 01/05/2026 $6.71M
Total Liabilities: $447.34M $451.09M 01/05/2026 $3.76M
Current Assets: $349.30M $352.23M 01/05/2026 $2.94M
Current Liabilities: $41.39M $41.74M 01/05/2026 $0.35M
Total Debt: $100.94M $101.79M 01/05/2026 $0.85M
Cash: $34.93M $35.22M 01/05/2026 $0.29M
Debt (Net): $66.01M $66.57M $0.55M
Enterprise Value: $1,451.63M $2,055.19M $603.56M
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: 01/05/2026 n/a
Misc 01/05/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 255,039,033 330,000,001 01/28/2026 74,960,968
Shares (FD): 395,861,435 465,000,000 01/28/2026 69,138,565
Insider Ownership: 30% 30% 03/01/2026 n/a
Dividend (Annual): n/a n/a 03/01/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 10/01/2028 01/05/2026 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/05/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/05/2026
Development Phase: Construction Ready Construction Ready 01/05/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 01/05/2026 0
Cash Flow Multiple: 8 8 01/05/2026 0.00

Resource Data

GOLD 01/05/2026
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 01/05/2026 0.00M
Measured & Indicated: 4.00M 4.00M 01/05/2026 0.00M
Inferred: 2.50M 2.50M 01/05/2026 0.00M
Reserves & Resources: 6.50M 6.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.80M 1.80M 01/05/2026 0.00M
Measured & Indicated: 3.24M 3.24M 01/05/2026 0.00M
Inferred: 1.13M 1.13M 01/05/2026 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 01/05/2026 $100.00
Extra Operating Cost: n/a n/a 01/05/2026 $0.00
Total: $2,200 $2,300 01/05/2026 $100.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 01/05/2026 n/a
Open Pit (Avg): n/a 1.10 g/t 01/05/2026 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/01/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 5.00M 01/26/2026 1.00M
Annual Production: 250,000oz. 300,000oz. 01/26/2026 50,000oz.
Cash Cost: $1,400 $1,500 01/26/2026 $100
Extra Operating Cost: $800 $800 01/05/2026 $0
SILVER 01/05/2026
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 01/05/2026 0.00M
Measured & Indicated: n/a n/a 01/05/2026 0.00M
Inferred: n/a n/a 01/05/2026 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 01/05/2026 0.00M
Measured & Indicated: n/a n/a 01/05/2026 0.00M
Inferred: n/a n/a 01/05/2026 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 01/05/2026 $0.00
Extra Operating Cost: n/a n/a 01/05/2026 $0.00
Total: n/a n/a 01/05/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/05/2026 n/a
Open Pit (Avg): n/a n/a 01/05/2026 n/a
Recovery Rate: n/a n/a 01/05/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/05/2026 0.00M
Annual Production: n/a n/a 01/05/2026 n/a
Cash Cost: n/a n/a 01/05/2026 n/a
Extra Operating Cost: n/a n/a 01/05/2026 n/a

Property

Last Analysis Data  (01/05/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Cariboo
100 750.00 30.00 650.00 show
3 million oz underground project.

Size: 20,000 ha
Dev 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 30.00 650.00 show
3 million oz underground project.

Size: 20,000 ha
Dev 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		 01/05/2026
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 4.83M
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 4.35M
Maximum Profit (Gold): $3,980.41M $5,140.91M n/a $1,160.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,980.41M $5,140.91M n/a $1,160.50M
Max Profit / Current MCap: 2.873 2.585 n/a -0.288
Max Profit Per Share (Gold): $10.06 $11.06 n/a $1.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.06 $11.06 n/a $1.00
Total Free Profit Per Share: $5.24 $5.22 n/a $-0.02
FD MCap / Gold Eq.: $769.79 $1,104.79 n/a $335.00
FD MCap / Silver Eq.: $13.10 $18.06 n/a $4.96
FD MCap / Per Metal
as % Spot Price:		 17.45% 21.43% n/a 3.98%
EV / Gold Eq.: $806.46 $1,141.77 n/a $335.31
EV / Silver Eq.: $13.72 $18.66 n/a $4.94
EV / Per Metal
as % Spot Price:		 18.28% 22.14% n/a 3.86%
Measured &
Indicated		 01/05/2026
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.66M
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 7.82M
Maximum Profit (Gold): $7,164.74M $9,253.63M n/a $2,088.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,164.74M $9,253.63M n/a $2,088.89M
Max Profit / Current MCap: 5.171 4.653 n/a -0.518
Max Profit Per Share (Gold): $18.10 $19.90 n/a $1.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.10 $19.90 n/a $1.80
Total Free Profit Per Share: $13.28 $14.06 n/a $0.78
FD MCap / Gold Eq.: $427.66 $613.77 n/a $186.11
FD MCap / Silver Eq.: $7.28 $10.03 n/a $2.75
FD MCap / Per Metal
as % Spot Price:		 9.69% 11.90% n/a 2.21%
EV / Gold Eq.: $448.03 $634.32 n/a $186.28
EV / Silver Eq.: $7.62 $10.37 n/a $2.74
EV / Per Metal
as % Spot Price:		 10.16% 12.30% n/a 2.15%

Reserves &
Resources		 01/05/2026
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 15.69M
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 10.54M
Maximum Profit (Gold): $9,652.50M $12,466.70M n/a $2,814.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9,652.50M $12,466.70M n/a $2,814.20M
Max Profit / Current MCap: 6.966 6.269 n/a -0.697
Max Profit Per Share (Gold): $24.38 $26.81 n/a $2.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $24.38 $26.81 n/a $2.43
Total Free Profit Per Share: $19.56 $20.97 n/a $1.41
FD MCap / Gold Eq.: $317.44 $455.58 n/a $138.15
FD MCap / Silver Eq.: $5.40 $7.45 n/a $2.04
FD MCap / Per Metal
as % Spot Price:		 7.20% 8.84% n/a 1.64%
EV / Gold Eq.: $332.56 $470.83 n/a $138.27
EV / Silver Eq.: $5.66 $7.70 n/a $2.04
EV / Per Metal
as % Spot Price:		 7.54% 9.13% n/a 1.59%

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.     ×