Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Kootenay Silver Inc

www: kootenaysilver.com   email: info@kootenaysilver.com
Category: Junior: Project Generator
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, 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.

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

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: 0.02
PG/Explorer: Average Project
 0.02
PG/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 Name Owned 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.
Exp Columba 100% show
Early exploration.
Exp Copalito 100% show
Early exploration.
Exp La Negra 100% show
New discovery. 25 phase 1 holes. Excellent results.

Appears to be a large mine.
Exp Promontorio 100% 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 Name Owned 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.
Exp Columba 100% show
Appears to be a large high-grade mine.
Exp La Negra 100% show
New discovery. 25 phase 1 holes. Excellent results.

Appears to be a large mine.
Exp Promontorio 100% 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)

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.     ×