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

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$343.03M which is a fall of roughly 1% over the last three months. As of 01/03/2025 they have ~C$55M debt and ~C$28.58M 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
Change
Item Value Value Updated Value
MCap (FD): $347.64M $343.03M 01/03/2025 $-4.61M
Total Assets: $521.76M $524.12M 01/03/2025 $2.36M
Total Liabilities: $69.38M $69.70M 01/03/2025 $0.31M
Current Assets: $34.69M $34.85M 01/03/2025 $0.16M
Current Liabilities: $39.55M $39.73M 01/03/2025 $0.18M
Total Debt: $54.81M $55.06M 01/03/2025 $0.25M
Cash: $28.45M $28.58M 01/03/2025 $0.13M
Enterprise Value: $374.00M $369.51M 09/16/1981 $-4.49M
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% 01/03/2025 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): $425.00M
122.25% of MCap		 $425.00M
123.9% of MCap 		01/03/2025 $0.00M
Funding Option: n/a n/a 01/03/2025 n/a
Documentation: none PFS 01/03/2025 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/15/2024 0
Cash Flow Multiplier: 6 6 01/03/2025 0.00

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 $0.00
Total: $1,800 $1,800 01/03/2025 $0.00
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% 01/03/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 01/03/2025 0.00M
Annual Production: 250,000oz. 250,000oz. 01/03/2025 0oz.
Cash Cost: $1,200 $1,200 01/03/2025 $0
Extra Operating Cost: $600 $600 01/03/2025 $0
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 Name Owned Au Ag Cu Notes
Dev Cariboo 100% show
3 million oz underground project.
Exp San Antonio 100% show
1 million oz open pit project

Low capex $25 million

Permitted

50,000 oz per year
Prod Tintic 100% show
23 past producing mines.
Total Land Package Size (ha): 36,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Cariboo 100% show
3 million oz underground project.
Exp San Antonio 100% show
1 million oz open pit project

Low capex $25 million

Permitted

50,000 oz per year
Prod Tintic 100% 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 4.79M
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 4.31M
Maximum Profit (Gold): $1,508.76M $2,198.88M n/a $690.12M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,508.76M $2,198.88M n/a $690.12M
Max Profit / Current MCap: 4.340 6.410 n/a 2.070
Max Profit Per Share (Gold): $6.81 $9.92 n/a $3.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.81 $9.92 n/a $3.11
Total Free Profit Per Share: $4.55 $7.70 n/a $3.15
FD MCap / Gold Eq.: $193.13 $190.57 n/a $-2.56
FD MCap / Silver Eq.: $2.16 $2.08 n/a $-0.08
FD MCap / Per Metal
as % Spot Price:		 7.32% 6.31% n/a -1.01%
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 10.06M
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 8.11M
Maximum Profit (Gold): $2,836.47M $4,133.89M n/a $1,297.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,836.47M $4,133.89M n/a $1,297.43M
Max Profit / Current MCap: 8.159 12.051 n/a 3.892
Max Profit Per Share (Gold): $12.79 $18.65 n/a $5.85
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.79 $18.65 n/a $5.85
Total Free Profit Per Share: $10.53 $16.43 n/a $5.89
FD MCap / Gold Eq.: $102.73 $101.37 n/a $-1.36
FD MCap / Silver Eq.: $1.15 $1.11 n/a $-0.04
FD MCap / Per Metal
as % Spot Price:		 3.89% 3.35% n/a -0.54%

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 15.33M
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 10.48M
Maximum Profit (Gold): $3,666.29M $5,343.28M n/a $1,676.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,666.29M $5,343.28M n/a $1,676.99M
Max Profit / Current MCap: 10.546 15.577 n/a 5.030
Max Profit Per Share (Gold): $16.54 $24.10 n/a $7.56
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.54 $24.10 n/a $7.56
Total Free Profit Per Share: $14.28 $21.88 n/a $7.60
FD MCap / Gold Eq.: $79.48 $78.42 n/a $-1.05
FD MCap / Silver Eq.: $0.89 $0.86 n/a $-0.03
FD MCap / Per Metal
as % Spot Price:		 3.01% 2.60% n/a -0.42%

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.     ×