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
Calculated with the site's default values.  Re-calculate using:

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 300Moz. of silver in the reserves and resources category of which 200Moz. are in the measured and indicated category. They have a market capitalisation of ~C$127.28M which is a rise of roughly 139% over the last four months. As of 05/22/2025 they have no debt and ~C$5.06M cash. They have 73M 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 05/22/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $53.29M $127.28M 06/17/2025
MCap (OS): $39.81M $93.85M 06/17/2025
Total Assets: $50.50M $50.56M 05/22/2025
Total Liabilities: $1.44M $1.44M 05/22/2025
Current Assets: $5.05M $5.06M 05/22/2025
Current Liabilities: $1.44M $1.44M 05/22/2025
Total Debt: $0.00M $0.00M 05/22/2025
Cash: $5.05M $5.06M 05/22/2025
Debt (Net): $-5.05M $-5.06M
Enterprise Value: $48.24M $122.23M 11/15/1973
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 05/22/2025
Misc 05/22/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 62,000,000 73,000,000 06/17/2025
Shares (FD): 83,000,000 99,000,000 06/17/2025
Insider Ownership: n/a 25% 06/17/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Explorer Explorer never
Production ETA: n/a 01/01/2022 05/22/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/22/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/22/2025
Development Phase: none none 06/17/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 1.5
Likely share dilution
 1.5
Likely share dilution
 05/06/2024
Cash Flow Multiple: none none 05/07/2023

Resource Data

GOLD 05/22/2025
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 05/22/2025
Measured & Indicated: n/a n/a 05/22/2025
Inferred: n/a n/a 05/22/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/22/2025
Measured & Indicated: n/a n/a 05/22/2025
Inferred: n/a n/a 05/22/2025
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 05/22/2025
Extra Operating Cost: n/a n/a 05/22/2025
Total: n/a n/a 05/22/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/22/2025
Open Pit (Avg): n/a n/a 05/07/2023
Recovery Rate: n/a n/a 05/22/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/22/2025
Annual Production: n/a n/a 05/22/2025
Cash Cost: n/a n/a 05/22/2025
Extra Operating Cost: n/a n/a 05/22/2025
SILVER 05/22/2025
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 05/22/2025
Measured & Indicated: 200.00M 200.00M 05/22/2025
Inferred: 100.00M 100.00M 05/22/2025
Reserves & Resources: 300.00M 300.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/22/2025
Measured & Indicated: 128.00M 128.00M 05/22/2025
Inferred: 40.00M 40.00M 05/22/2025
Reserves & Resources: 168.00M 168.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $10.00 $10.00 05/22/2025
Extra Operating Cost: $6.00 $6.00 05/22/2025
Total: $16.00 $16.00 05/22/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 180.00 g/t 180.00 g/t 05/22/2025
Open Pit (Avg): n/a 120.00 g/t 05/06/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/17/2025
F
U
T
U
R
E		 Proven & Probable: 250.00M 250.00M 05/22/2025
Annual Production: n/a n/a 05/22/2025
Cash Cost: n/a n/a 05/22/2025
Extra Operating Cost: n/a n/a 05/22/2025

Property

Last Analysis Data  (05/22/2025)
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		 05/22/2025
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 05/22/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 200.00M 200.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 128.00M 128.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $2,184.96M $3,343.36M n/a
Total Maximum Profit: $2,184.96M $3,343.36M n/a
Max Profit / Current MCap: 41.002 26.267 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $26.32 $33.77 n/a
Total Max Profit Per Share: $26.32 $33.77 n/a
Total Free Profit Per Share: $25.43 $31.99 n/a
FD MCap / Gold Eq.: $41.48 $85.71 n/a
FD MCap / Silver Eq.: $0.42 $0.99 n/a
FD MCap / Per Metal
as % Spot Price:		 1.26% 2.36% n/a
EV / Gold Eq.: $37.55 $82.30 n/a
EV / Silver Eq.: $0.38 $0.95 n/a
EV / Per Metal
as % Spot Price:		 1.14% 2.27% n/a

Reserves &
Resources		 05/22/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 300.00M 300.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 168.00M 168.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $2,867.76M $4,388.16M n/a
Total Maximum Profit: $2,867.76M $4,388.16M n/a
Max Profit / Current MCap: 53.816 34.476 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $34.55 $44.32 n/a
Total Max Profit Per Share: $34.55 $44.32 n/a
Total Free Profit Per Share: $33.66 $42.54 n/a
FD MCap / Gold Eq.: $31.60 $65.30 n/a
FD MCap / Silver Eq.: $0.32 $0.76 n/a
FD MCap / Per Metal
as % Spot Price:		 0.96% 1.80% n/a
EV / Gold Eq.: $28.61 $62.71 n/a
EV / Silver Eq.: $0.29 $0.73 n/a
EV / Per Metal
as % Spot Price:		 0.87% 1.73% n/a

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.     ×