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

Osisko Mining Corp

www: www.osiskomining.com   email: info@osiskomining.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:OSK CAD
OTCMKTS:OBNNF USD

Description

Osisko Mining Corp are a gold focused junior, late stage development company with two mines in development in Canada and exploration properties. They have approximately 10.5Moz. of gold in the reserves and resources category of which 3.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$967.07M which is a rise of roughly 30% over the last nine months. As of 09/06/2022 they have ~C$69M debt and ~C$111.02M cash. They have 349M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 09/06/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $745.52M $967.07M 09/06/2022
Total Assets: $743.09M $727.21M 09/06/2022
Total Liabilities: $194.91M $190.74M 09/06/2022
Current Assets: $168.26M $164.67M 09/06/2022
Current Liabilities: $21.32M $20.86M 09/06/2022
Total Debt: $70.81M $69.29M 09/06/2022
Cash: $113.44M $111.02M 09/06/2022
Enterprise Value: $702.89M $925.35M 04/28/1999
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: 09/06/2022
Misc 09/06/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 349,000,000 349,000,000 09/06/2022
Shares (FD): 384,000,000 384,000,000 09/06/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2025 09/06/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/06/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/06/2022
Initial CapEx (Outstanding): $350.00M
46.95% of MCap		 $750.00M
77.55% of MCap 		01/10/2023
Funding Option: n/a n/a 09/06/2022
Documentation: none FS 04/13/2023
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 04/24/2023
Cash Flow Multiplier: 5 6 04/13/2023

Resource Data

GOLD 09/06/2022
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 09/06/2022
Measured & Indicated: 3.50M 3.50M 09/06/2022
Inferred: 4.00M 7.00M 09/06/2022
Reserves & Resources: 7.50M 10.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/06/2022
Measured & Indicated: 2.52M 2.52M 09/06/2022
Inferred: 1.80M 3.15M 09/06/2022
Reserves & Resources: 4.32M 5.67M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/06/2022
Extra Operating Cost: n/a n/a 09/06/2022
Average Grade: 7.00 g/t 7.00 g/t 09/06/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/13/2023
F
U
T
U
R
E		 Proven & Probable: 5.50M 10.00M 09/30/2022
Annual Production: 350,000oz. 400,000oz. 09/30/2022
Cash Cost: $700 $800 04/13/2023
Extra Operating Cost: $450 $500 04/13/2023
SILVER 09/06/2022
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 09/06/2022
Measured & Indicated: n/a n/a 09/06/2022
Inferred: n/a n/a 09/06/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/06/2022
Measured & Indicated: n/a n/a 09/06/2022
Inferred: n/a n/a 09/06/2022
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 09/06/2022
Extra Operating Cost: n/a n/a 09/06/2022
Average Grade: n/a n/a 09/06/2022
Recovery Rate: n/a n/a 09/06/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/06/2022
Annual Production: n/a n/a 09/06/2022
Cash Cost: n/a n/a 09/06/2022
Extra Operating Cost: n/a n/a 09/06/2022

Property

Last Analysis Data  (09/06/2022)
Stage Name Owned Au Ag Cu Notes
Dev Golden Bear Project 100% show
7 properties all close together. 3 with discoveries. Two with PEAs.
Dev Windfall Lake - Osborne 100% show
PEA completed.
$320 million capex.
220,000 year production.
$500 cash costs.
Exp Catherine 100% n/a
Exp Fifty Mile 100% show
1 of 13 projects they have in the Yukon on 700,000 acres. All are early exploration.
Exp Heva 100% n/a
Exp Ida Oro 100% n/a
Exp Jonpol 100% show
Underground. PEA.
Exp Lac Rouleau 50% n/a
Exp Launay 100% show
Gold discovery. Early exploration
Exp Malartic 100% n/a
Exp Malartic H 35% n/a
Exp Northern Eagle 50% n/a
Exp Opinaca 100% n/a
Exp Raglan Ungava 100% n/a
Exp Schefferville 100% n/a
Exp Siscoe East 35% n/a
Exp Tortigny 100% show
Early exploration, currently low resources: gold (.3 gpt), silver (55 gpt), copper (2%), Zinc (4%).
Exp Urban Barry 30% show
JV with Bonterra.
Exp Val D' Or 100% n/a
Exp Yukon Other 0% n/a
Exp Bluff 0% n/a
Total Land Package Size (ha): 84,001  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Golden Bear Project 100% show
7 properties all close together. 3 with discoveries. Two with PEAs.
Dev Windfall Lake - Osborne 100% show
PEA completed.
$320 million capex.
220,000 year production.
$500 cash costs.
Exp Catherine 100% n/a
Exp Fifty Mile 100% show
1 of 13 projects they have in the Yukon on 700,000 acres. All are early exploration.
Exp Heva 100% n/a
Exp Ida Oro 100% n/a
Exp Jonpol 100% show
Underground. PEA.
Exp Lac Rouleau 50% n/a
Exp Launay 100% show
Gold discovery. Early exploration
Exp Malartic 100% n/a
Exp Malartic H 35% n/a
Exp Northern Eagle 50% n/a
Exp Opinaca 100% n/a
Exp Raglan Ungava 100% n/a
Exp Schefferville 100% n/a
Exp Siscoe East 35% n/a
Exp Tortigny 100% show
Early exploration, currently low resources: gold (.3 gpt), silver (55 gpt), copper (2%), Zinc (4%).
Exp Urban Barry 30% show
JV with Bonterra.
Exp Val D' Or 100% n/a
Exp Yukon Other 0% n/a
Exp Bluff 0% n/a
Total Land Package Size (ha): 84,001  

Profitability (by resource)

Proven &
Probable		 09/06/2022
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
Measured &
Indicated		 09/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 3.50M 3.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.52M 2.52M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,733.76M $1,672.27M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,733.76M $1,672.27M n/a
Max Profit / Current MCap: 2.326 1.729 n/a
Max Profit Per Share (Gold): $4.52 $4.35 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.52 $4.35 n/a
Total Free Profit Per Share: $1.97 $0.97 n/a
FD MCap / Gold Eq.: $295.84 $383.76 n/a
FD MCap / Silver Eq.: $3.47 $4.61 n/a
FD MCap / Per Metal
as % Spot Price:		 16.10% 19.54% n/a

Reserves &
Resources		 09/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 7.50M 10.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.32M 5.67M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,972.16M $3,762.61M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,972.16M $3,762.61M n/a
Max Profit / Current MCap: 3.987 3.891 n/a
Max Profit Per Share (Gold): $7.74 $9.80 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $7.74 $9.80 n/a
Total Free Profit Per Share: $5.19 $6.42 n/a
FD MCap / Gold Eq.: $172.57 $170.56 n/a
FD MCap / Silver Eq.: $2.02 $2.05 n/a
FD MCap / Per Metal
as % Spot Price:		 9.39% 8.69% 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.     ×