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: Early Stage Developer
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, early-stage developer 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$218.62M which is a rise of roughly 310% over the last eight months. As of 05/22/2025 they have no debt and ~C$13.8M cash. They have 89M 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 $218.62M 01/19/2026
MCap (OS): $39.81M $165.58M 01/19/2026
Total Assets: $50.50M $50.86M 05/22/2025
Total Liabilities: $1.44M $1.45M 05/22/2025
Current Assets: $5.05M $13.80M 01/19/2026
Current Liabilities: $1.44M $1.45M 05/22/2025
Total Debt: $0.00M $0.00M 05/22/2025
Cash: $5.05M $13.80M 01/19/2026
Debt (Net): $-5.05M $-13.80M
Enterprise Value: $48.24M $204.81M 06/28/1976
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 89,372,325 01/19/2026
Shares (FD): 83,000,000 118,000,000 01/19/2026
Insider Ownership: n/a 25% 01/19/2026
Dividend (Annual): n/a n/a 01/19/2026
Company Type: Mostly Silver Mostly Silver never
Group: Explorer Developer never
Production ETA: n/a 01/01/2030 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 PEA Underway 01/19/2026
Optionality Play: none Yes
F
U
T
U
R
E		 % of Spot: 1.5
Likely share dilution
 10
Developer: Likely Path to Production
 01/19/2026
Cash Flow Multiple: none 4 01/19/2026

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 n/a 05/22/2025
Extra Operating Cost: $6.00 n/a 05/22/2025
Total: $16.00 $40.00 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% 01/19/2026
F
U
T
U
R
E		 Proven & Probable: 250.00M 250.00M 05/22/2025
Annual Production: n/a 8,000,000oz. 01/19/2026
Cash Cost: n/a $20.00 01/19/2026
Extra Operating Cost: n/a $20.00 01/19/2026

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 $7,914.24M n/a
Total Maximum Profit: $2,184.96M $7,914.24M n/a
Max Profit / Current MCap: 41.002 36.201 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $26.32 $67.07 n/a
Total Max Profit Per Share: $26.32 $67.07 n/a
Total Free Profit Per Share: $25.43 $64.52 n/a
FD MCap / Gold Eq.: $41.48 $83.43 n/a
FD MCap / Silver Eq.: $0.42 $1.71 n/a
FD MCap / Per Metal
as % Spot Price:		 1.26% 1.68% n/a
EV / Gold Eq.: $37.55 $78.16 n/a
EV / Silver Eq.: $0.38 $1.60 n/a
EV / Per Metal
as % Spot Price:		 1.14% 1.57% 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 $10,387.44M n/a
Total Maximum Profit: $2,867.76M $10,387.44M n/a
Max Profit / Current MCap: 53.816 47.514 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $34.55 $88.03 n/a
Total Max Profit Per Share: $34.55 $88.03 n/a
Total Free Profit Per Share: $33.66 $85.48 n/a
FD MCap / Gold Eq.: $31.60 $63.56 n/a
FD MCap / Silver Eq.: $0.32 $1.30 n/a
FD MCap / Per Metal
as % Spot Price:		 0.96% 1.28% n/a
EV / Gold Eq.: $28.61 $59.55 n/a
EV / Silver Eq.: $0.29 $1.22 n/a
EV / Per Metal
as % Spot Price:		 0.87% 1.20% 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.     ×