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

Kootenay Silver Inc

www: kootenaysilver.com   email: info@kootenaysilver.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:KTN CAD
OTCMKTS:KOOYF USD

Description

Kootenay Silver Inc are a silver focused junior, late stage developer with one mine in development in Mexico and three exploration properties. They have approximately 200Moz. of silver in the reserves and resources category of which 120Moz. are in the measured and indicated category. They have a market capitalisation of ~C$130.1M which is a rise of roughly 0% over the last day. As of 06/14/2026 they have no debt and ~C$13.61M cash. They have 103M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 06/14/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $129.87M $130.10M 06/14/2026 $0.23M
MCap (OS): $105.02M $105.21M 06/14/2026 $0.19M
Total Assets: $57.92M $58.03M 06/14/2026 $0.10M
Total Liabilities: $1.43M $1.43M 06/14/2026 $0.00M
Current Assets: $13.59M $13.61M 06/14/2026 $0.02M
Current Liabilities: $1.43M $1.43M 06/14/2026 $0.00M
Total Debt: $0.00M $0.00M 06/14/2026 $0.00M
Cash: $13.59M $13.61M 06/14/2026 $0.02M
Debt (Net): $-13.59M $-13.61M $-0.02M
Enterprise Value: $116.28M $116.49M $0.21M
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: 06/14/2026 n/a
Misc 06/14/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 102,698,198 102,698,198 06/14/2026 0
Shares (FD): 127,000,000 127,000,000 06/14/2026 0
Insider Ownership: 25% 25% 06/14/2026 n/a
Dividend (Annual): n/a n/a 06/14/2026 n/a
Company Type: Mostly Silver Mostly Silver never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2030 06/14/2026 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/14/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/14/2026
Development Phase: PEA Underway PEA Underway 06/14/2026 n/a
Optionality Play: none Yes
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 06/14/2026 0
Cash Flow Multiple: 4 4 06/14/2026 0.00

Resource Data

GOLD 06/14/2026
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 06/14/2026 0.00M
Measured & Indicated: n/a n/a 06/14/2026 0.00M
Inferred: n/a n/a 06/14/2026 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 06/14/2026 0.00M
Measured & Indicated: n/a n/a 06/14/2026 0.00M
Inferred: n/a n/a 06/14/2026 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 06/14/2026 $0.00
Extra Operating Cost: n/a n/a 06/14/2026 $0.00
Total: n/a n/a 06/14/2026 $0.00
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): n/a n/a 06/14/2026 n/a
Open Pit (Avg): n/a n/a 06/14/2026 n/a
Recovery Rate: n/a n/a 06/14/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/14/2026 0.00M
Annual Production: n/a n/a 06/14/2026 n/a
Cash Cost: n/a n/a 06/14/2026 n/a
Extra Operating Cost: n/a n/a 06/14/2026 n/a
SILVER 06/14/2026
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 06/14/2026 0.00M
Measured & Indicated: 120.00M 120.00M 06/14/2026 0.00M
Inferred: 80.00M 80.00M 06/14/2026 0.00M
Reserves & Resources: 200.00M 200.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/14/2026 0.00M
Measured & Indicated: 76.80M 76.80M 06/14/2026 0.00M
Inferred: 32.00M 32.00M 06/14/2026 0.00M
Reserves & Resources: 108.80M 108.80M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/14/2026 $0.00
Extra Operating Cost: n/a n/a 06/14/2026 $0.00
Total: $45.00 $45.00 06/14/2026 $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): 180.00 g/t 180.00 g/t 06/14/2026 n/a
Open Pit (Avg): n/a 120.00 g/t 06/14/2026 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/14/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 150.00M 150.00M 06/14/2026 0.00M
Annual Production: 6,000,000oz. 6,000,000oz. 06/14/2026 0oz.
Cash Cost: $30.00 $30.00 06/14/2026 $0.00
Extra Operating Cost: $15.00 $15.00 06/14/2026 $0.00

Property

Last Analysis Data  (06/14/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev La Cigarra
100 show
They released their first 43-101 resource estimate at 50 million oz (75 gpt) M&I. They are now fast tracking the mine into production, with a pre-feasibility study due in Q1 2014.

Size: 300 ha
Exp Columba
100 show
Appears to be a large high-grade mine.

Size: 5,000 ha
Exp La Negra
100 show
New discovery. 25 phase 1 holes. Excellent results.

Appears to be a large mine.

Size: 1,500 ha
Exp Promontorio
100 show
115 million oz AGEQ (55 gpt)

Also, 400 million lbs of lead and 500 million lbs of zinc.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev La Cigarra
100 show
They released their first 43-101 resource estimate at 50 million oz (75 gpt) M&I. They are now fast tracking the mine into production, with a pre-feasibility study due in Q1 2014.

Size: 300 ha
Exp Columba
100 show
Appears to be a large high-grade mine.

Size: 5,000 ha
Exp La Negra
100 show
New discovery. 25 phase 1 holes. Excellent results.

Appears to be a large mine.

Size: 1,500 ha
Exp Promontorio
100 show
115 million oz AGEQ (55 gpt)

Also, 400 million lbs of lead and 500 million lbs of zinc.

Profitability (by resource)

Proven &
Probable		 06/14/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 06/14/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.01M
Total (Silver Eq. Oz.): 120.00M 120.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 76.80M 76.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,932.29M $1,957.63M n/a $25.34M
Total Maximum Profit: $1,932.29M $1,957.63M n/a $25.34M
Max Profit / Current MCap: 14.879 15.047 n/a 0.168
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $15.21 $15.41 n/a $0.20
Total Max Profit Per Share: $15.21 $15.41 n/a $0.20
Total Free Profit Per Share: $13.78 $13.98 n/a $0.20
FD MCap / Gold Eq.: $103.38 $104.07 n/a $0.69
FD MCap / Silver Eq.: $1.69 $1.69 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 2.41% 2.40% n/a -0.01%
EV / Gold Eq.: $92.56 $93.18 n/a $0.62
EV / Silver Eq.: $1.51 $1.52 n/a $0.00
EV / Per Metal
as % Spot Price:		 2.16% 2.15% n/a -0.01%

Reserves &
Resources		 06/14/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.02M
Total (Silver Eq. Oz.): 200.00M 200.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 108.80M 108.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $2,737.41M $2,773.31M n/a $35.90M
Total Maximum Profit: $2,737.41M $2,773.31M n/a $35.90M
Max Profit / Current MCap: 21.078 21.316 n/a 0.238
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $21.55 $21.84 n/a $0.28
Total Max Profit Per Share: $21.55 $21.84 n/a $0.28
Total Free Profit Per Share: $20.12 $20.41 n/a $0.28
FD MCap / Gold Eq.: $72.97 $73.46 n/a $0.49
FD MCap / Silver Eq.: $1.19 $1.20 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 1.70% 1.70% n/a 0.00%
EV / Gold Eq.: $65.34 $65.77 n/a $0.44
EV / Silver Eq.: $1.07 $1.07 n/a $0.00
EV / Per Metal
as % Spot Price:		 1.52% 1.52% n/a 0.00%

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.     ×