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 25koz. of gold per year. They have approximately 8Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$271.77M which is a fall of roughly 39% over the last nine months. As of 01/03/2023 they have no debt and ~C$98.43M cash. They have 76M shares outstanding and trade on the Canadian Venture Exchange and the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/03/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$442.41M
$271.77M
01/03/2023
Total Assets:
$553.76M
$556.56M
01/03/2023
Total Liabilities:
$83.95M
$84.37M
01/03/2023
Current Assets:
$97.94M
$98.43M
01/03/2023
Current Liabilities:
$41.97M
$42.19M
01/03/2023
Total Debt:
$0.00M
$0.00M
01/03/2023
Cash:
$97.94M
$98.43M
01/03/2023
Enterprise Value:
$344.47M
$173.33M
06/29/1975
Cash Flow:
$10.95M
$11.91M
never
Cash Flow Multiple:
40.41
22.83
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
01/03/2023
Misc
01/03/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
76,000,000
76,000,000
01/03/2023
Shares (FD):
102,000,000
102,000,000
01/03/2023
Insider Ownership:
n/a
60%
08/24/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2025
01/03/2023
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 25,000
01/03/2023
Production (Silver Eq Oz.) :
(guess) 1,916,076
(guess) 2,082,815
01/03/2023
Initial CapEx (Outstanding):
$350.00M79.11% of MCap
$350.00M128.79% of MCap
01/03/2023
Funding Option:
n/a
n/a
01/03/2023
Documentation:
none
PRODUCER
08/24/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
Cash Flow Multiplier:
5
6
04/17/2023
Resource Data
GOLD
01/03/2023 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
01/03/2023
Measured & Indicated:
5.00M
5.00M
01/03/2023
Inferred:
3.00M
3.00M
01/03/2023
Reserves & Resources:
8.00M
8.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/03/2023
Measured & Indicated:
3.60M
3.60M
01/03/2023
Inferred:
1.35M
1.35M
01/03/2023
Reserves & Resources:
4.95M
4.95M
never
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 25,000oz.
01/03/2023
Cash Cost:
$950
$950
01/03/2023
Extra Operating Cost:
$450
$450
01/03/2023
Average Grade:
4.50 g/t
4.50 g/t
01/03/2023
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/24/2023
F U T U R E
Proven & Probable:
6.00M
6.00M
01/03/2023
Annual Production:
300,000oz.
300,000oz.
01/03/2023
Cash Cost:
$900
$1,000
04/17/2023
Extra Operating Cost:
$500
$500
01/03/2023
SILVER
01/03/2023 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
01/03/2023
Measured & Indicated:
n/a
n/a
01/03/2023
Inferred:
n/a
n/a
01/03/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/03/2023
Measured & Indicated:
n/a
n/a
01/03/2023
Inferred:
n/a
n/a
01/03/2023
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
01/03/2023
Extra Operating Cost:
n/a
n/a
01/03/2023
Average Grade:
n/a
n/a
01/03/2023
Recovery Rate:
n/a
n/a
01/03/2023
F U T U R E
Proven & Probable:
n/a
n/a
01/03/2023
Annual Production:
n/a
n/a
01/03/2023
Cash Cost:
n/a
n/a
01/03/2023
Extra Operating Cost:
n/a
n/a
01/03/2023
Property
Last Analysis Data (01/03/2023)
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
01/03/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
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
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
01/03/2023 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.):
5.00M
5.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.60M
3.60M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,576.44M
$1,714.32M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,576.44M
$1,714.32M
n/a
Max Profit / Current MCap:
3.563
6.308
n/a
Max Profit Per Share (Gold):
$15.46
$16.81
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$15.46
$16.81
n/a
Total Free Profit Per Share:
$9.57
$13.21
n/a
FD MCap / Gold Eq.:
$122.89
$75.49
n/a
FD MCap / Silver Eq.:
$1.60
$0.91
n/a
FD MCap / Per Metal as % Spot Price:
6.69%
4.02%
n/a
Reserves & Resources
01/03/2023 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.):
8.00M
8.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.95M
4.95M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$2,167.61M
$2,357.19M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,167.61M
$2,357.19M
n/a
Max Profit / Current MCap:
4.900
8.674
n/a
Max Profit Per Share (Gold):
$21.25
$23.11
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$21.25
$23.11
n/a
Total Free Profit Per Share:
$15.36
$19.51
n/a
FD MCap / Gold Eq.:
$89.37
$54.90
n/a
FD MCap / Silver Eq.:
$1.17
$0.66
n/a
FD MCap / Per Metal as % Spot Price:
4.86%
2.93%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/03/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7364
CAD 0.7401
09/27/2023
Spot Gold:
$1,837.90
$1,876.20
09/27/2023
Spot Silver:
$23.98
$22.52
09/27/2023
Gold:Silver Ratio:
76.64
83.31
09/27/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
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: