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 350Moz. 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$87.61M which is a rise of roughly 19% over the last two weeks. As of 05/06/2024 they have no debt and ~C$0.37M cash. They have 60M 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 05/06/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $73.82M $87.61M 05/06/2024 $13.79M
Total Assets: $51.20M $51.45M 05/06/2024 $0.25M
Total Liabilities: $1.46M $1.47M 05/06/2024 $0.01M
Current Assets: $0.37M $0.37M 05/06/2024 $0.00M
Current Liabilities: $1.46M $1.47M 05/06/2024 $0.01M
Total Debt: $0.00M $0.00M 05/06/2024 $0.00M
Cash: $0.37M $0.37M 05/06/2024 $0.00M
Enterprise Value: $73.45M $87.24M 10/06/1972 $13.79M
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: 05/06/2024 n/a
Misc 05/06/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 59,968,883 59,968,883 05/06/2024 0
Shares (FD): 87,000,000 87,000,000 05/06/2024 0
Insider Ownership: n/a 25% 05/06/2024 25%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2022 05/06/2024 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/06/2024 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/06/2024 0
Initial CapEx (Outstanding): n/a n/a 05/06/2024 n/a
Funding Option: n/a n/a 05/06/2024 n/a
Documentation: none none 05/06/2024 n/a
Future MCap Modifier: 0.015
Likely share dilution
0.015
Likely share dilution
05/06/2024 0
Cash Flow Multiplier: none none 05/07/2023 0.00

Resource Data

GOLD 05/06/2024
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 05/06/2024 0.00M
Measured & Indicated: n/a n/a 05/06/2024 0.00M
Inferred: n/a n/a 05/06/2024 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 05/06/2024 0.00M
Measured & Indicated: n/a n/a 05/06/2024 0.00M
Inferred: n/a n/a 05/06/2024 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 05/06/2024 $0.00
Extra Operating Cost: n/a n/a 05/06/2024 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 05/06/2024 n/a
Open Pit (Avg): n/a n/a 05/07/2023 n/a
Recovery Rate: n/a n/a 05/06/2024 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/06/2024 0.00M
Annual Production: n/a n/a 05/06/2024 n/a
Cash Cost: n/a n/a 05/06/2024 n/a
Extra Operating Cost: n/a n/a 05/06/2024 n/a
SILVER 05/06/2024
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 05/06/2024 0.00M
Measured & Indicated: 200.00M 200.00M 05/06/2024 0.00M
Inferred: 150.00M 150.00M 05/06/2024 0.00M
Reserves & Resources: 350.00M 350.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 05/06/2024 0.00M
Measured & Indicated: 128.00M 128.00M 05/06/2024 0.00M
Inferred: 60.00M 60.00M 05/06/2024 0.00M
Reserves & Resources: 188.00M 188.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: $10.00 $10.00 05/06/2024 $0.00
Extra Operating Cost: $6.00 $6.00 05/06/2024 $0.00
G
R
A
D
E
Underground (Avg): 180.00 g/t 180.00 g/t 05/06/2024 n/a
Open Pit (Avg): n/a 120.00 g/t 05/06/2024 120.00 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/06/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 250.00M 250.00M 05/06/2024 0.00M
Annual Production: n/a n/a 05/06/2024 n/a
Cash Cost: n/a n/a 05/06/2024 n/a
Extra Operating Cost: n/a n/a 05/06/2024 n/a

Property

Last Analysis Data  (05/06/2024)
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  
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
05/06/2024
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
05/06/2024
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 0.27M
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 0.17M
Silver Eq. Oz.: 128.00M 128.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $1,442.56M $2,049.28M n/a $606.72M
Total Maximum Profit: $1,442.56M $2,049.28M n/a $606.72M
Max Profit / Current MCap: 19.542 23.392 n/a 3.850
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $16.58 $23.55 n/a $6.97
Total Max Profit Per Share: $16.58 $23.55 n/a $6.97
Total Free Profit Per Share: $15.42 $22.18 n/a $6.76
FD MCap / Gold Eq.: $49.08 $52.29 n/a $3.20
FD MCap / Silver Eq.: $0.58 $0.68 n/a $0.11
FD MCap / Per Metal
as % Spot Price:
2.11% 2.14% n/a 0.02%

Reserves &
Resources
05/06/2024
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 0.47M
Total (Silver Eq. Oz.): 350.00M 350.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.25M
Silver Eq. Oz.: 188.00M 188.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $2,118.76M $3,009.88M n/a $891.12M
Total Maximum Profit: $2,118.76M $3,009.88M n/a $891.12M
Max Profit / Current MCap: 28.703 34.357 n/a 5.654
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $24.35 $34.60 n/a $10.24
Total Max Profit Per Share: $24.35 $34.60 n/a $10.24
Total Free Profit Per Share: $23.19 $33.23 n/a $10.03
FD MCap / Gold Eq.: $33.42 $35.60 n/a $2.18
FD MCap / Silver Eq.: $0.39 $0.47 n/a $0.07
FD MCap / Per Metal
as % Spot Price:
1.44% 1.46% n/a 0.02%

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.     ×