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:KTN
CAD
OTCMKTS:KOOYF
USD
Description
Kootenay Silver Inc are a silver focused junior, project generator with one mine in development in Mexico and three exploration properties. They have approximately 170Moz. of silver in the reserves and resources category of which 135Moz. are in the measured and indicated category. They have a market capitalisation of ~C$49.79M which is a rise of roughly 9% over the last seven months. As of 05/07/2023 they have no debt and ~C$2.21M cash. They have 46M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/07/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$45.82M
$49.79M
11/14/2023
$3.98M
Total Assets:
$51.95M
$51.55M
05/07/2023
$-0.40M
Total Liabilities:
$1.48M
$1.47M
05/07/2023
$-0.01M
Current Assets:
$2.23M
$2.21M
05/07/2023
$-0.02M
Current Liabilities:
$1.48M
$1.47M
05/07/2023
$-0.01M
Total Debt:
$0.00M
$0.00M
05/07/2023
$0.00M
Cash:
$2.23M
$2.21M
05/07/2023
$-0.02M
Enterprise Value:
$43.59M
$47.59M
07/05/1971
$4.00M
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:
05/07/2023
n/a
Misc
05/07/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
415,000,000
45,766,903
11/14/2023
-369,233,097
Shares (FD):
588,000,000
58,800,000
11/14/2023
-529,200,000
Insider Ownership:
n/a
25%
11/19/2023
25%
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
01/01/2022
05/07/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
05/07/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
05/07/2023
0
Initial CapEx (Outstanding):
n/a
n/a
05/07/2023
n/a
Funding Option:
n/a
n/a
05/07/2023
n/a
Documentation:
none
none
11/19/2023
n/a
Future MCap Modifier:
0.02PG/Explorer: Average Project
0.02PG/Explorer: Average Project
04/24/2023
0
Cash Flow Multiplier:
none
none
05/07/2023
0.00
Resource Data
GOLD
05/07/2023 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
05/07/2023
0.00M
Measured & Indicated:
n/a
n/a
05/07/2023
0.00M
Inferred:
n/a
n/a
05/07/2023
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
05/07/2023
0.00M
Measured & Indicated:
n/a
n/a
05/07/2023
0.00M
Inferred:
n/a
n/a
05/07/2023
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
05/07/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/07/2023
$0.00
Average Grade:
n/a
n/a
05/07/2023
n/a
Recovery Rate:
n/a
n/a
05/07/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/07/2023
0.00M
Annual Production:
n/a
n/a
05/07/2023
n/a
Cash Cost:
n/a
n/a
05/07/2023
n/a
Extra Operating Cost:
n/a
n/a
05/07/2023
n/a
SILVER
05/07/2023 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
05/07/2023
0.00M
Measured & Indicated:
135.00M
135.00M
05/07/2023
0.00M
Inferred:
35.00M
35.00M
05/07/2023
0.00M
Reserves & Resources:
170.00M
170.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
05/07/2023
0.00M
Measured & Indicated:
81.00M
81.00M
05/07/2023
0.00M
Inferred:
13.13M
13.13M
05/07/2023
0.00M
Reserves & Resources:
94.13M
94.13M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
$10.00
$10.00
05/07/2023
$0.00
Extra Operating Cost:
$6.00
$6.00
05/07/2023
$0.00
Average Grade:
n/a
n/a
05/07/2023
n/a
Recovery Rate:
(guess) 75.00%
(guess) 75.00%
05/07/2023
0.00%
F U T U R E
Proven & Probable:
150.00M
150.00M
05/07/2023
0.00M
Annual Production:
n/a
n/a
05/07/2023
n/a
Cash Cost:
n/a
n/a
05/07/2023
n/a
Extra Operating Cost:
n/a
n/a
05/07/2023
n/a
Property
Last Analysis Data (05/07/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Parral , Mexico
La Cigarra
100%
300
Open Pit
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.
Exploration
Mexico , Mexico
Columba
100% (guess)
5,000
n/a
show
Early exploration.
Exploration
Mexico , Mexico
Copalito
100% (guess)
5,000
n/a
show
Early exploration.
Exploration
Mexico , Mexico
La Negra
100% (guess)
1,500
Open Pit
show
New discovery. 25 phase 1 holes. Excellent results.
Appears to be a large mine.
Exploration
Sonora , Mexico
Promontorio
100%
n/a
Open Pit
show
115 million oz AGEQ (55 gpt)
Also, 400 million lbs of lead and 500 million lbs of zinc.
Total Land Package Size (ha):
11,800
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Parral , Mexico
La Cigarra
100%
300
Open Pit
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.
Exploration
Mexico , Mexico
Columba
100% (guess)
5,000
Both
show
Appears to be a large high-grade mine.
Exploration
Mexico , Mexico
La Negra
100% (guess)
1,500
Open Pit
show
New discovery. 25 phase 1 holes. Excellent results.
Appears to be a large mine.
Exploration
Sonora , Mexico
Promontorio
100%
n/a
Open Pit
show
115 million oz AGEQ (55 gpt)
Also, 400 million lbs of lead and 500 million lbs of zinc.
Total Land Package Size (ha):
6,800
Profitability (by resource)
Proven & Probable
05/07/2023 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%
Measured & Indicated
05/07/2023 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
-0.17M
Total (Silver Eq. Oz.):
135.00M
135.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.10M
Silver Eq. Oz.:
81.00M
81.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$782.46M
$564.57M
n/a
$-217.89M
Total Maximum Profit:
$782.46M
$564.57M
n/a
$-217.89M
Max Profit / Current MCap:
17.078
11.338
n/a
-5.740
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.33
$9.60
n/a
$8.27
Total Max Profit Per Share:
$1.33
$9.60
n/a
$8.27
Total Free Profit Per Share:
$1.23
$8.45
n/a
$7.23
FD MCap / Gold Eq.:
$44.47
$53.65
n/a
$9.18
FD MCap / Silver Eq.:
$0.57
$0.61
n/a
$0.05
FD MCap / Per Metal as % Spot Price:
2.20%
2.68%
n/a
0.47%
Reserves & Resources
05/07/2023 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
-0.21M
Total (Silver Eq. Oz.):
170.00M
170.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.12M
Silver Eq. Oz.:
94.13M
94.13M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$909.25M
$656.05M
n/a
$-253.20M
Total Maximum Profit:
$909.25M
$656.05M
n/a
$-253.20M
Max Profit / Current MCap:
19.845
13.175
n/a
-6.670
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.55
$11.16
n/a
$9.61
Total Max Profit Per Share:
$1.55
$11.16
n/a
$9.61
Total Free Profit Per Share:
$1.44
$10.01
n/a
$8.57
FD MCap / Gold Eq.:
$38.27
$46.17
n/a
$7.90
FD MCap / Silver Eq.:
$0.49
$0.53
n/a
$0.04
FD MCap / Per Metal as % Spot Price:
1.90%
2.30%
n/a
0.41%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/07/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7421
CAD 0.7364
12/10/2023
Spot Gold:
$2,017.20
$2,004.50
12/10/2023
$-12.70
Spot Silver:
$25.66
$22.97
12/10/2023
$-2.69
Gold:Silver Ratio:
78.61
87.27
12/10/2023
8.65
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
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: