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

Symbol Data

Symbol Currency
TSE:OSK CAD
OTCMKTS:OBNNF USD

Description

Osisko Mining Corp are a gold focused junior, late stage developer with two mines in development in Canada and exploration properties. They have approximately 40Moz. of gold in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1477.97M which is a rise of roughly 74% over the last thirteen months. As of 09/04/2023 they have ~C$68M debt and ~C$329.2M cash. They have 377M 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 09/04/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $848.69M $1,477.97M 09/04/2023 $629.28M
Total Assets: $719.71M $714.00M 09/04/2023 $-5.71M
Total Liabilities: $188.78M $187.28M 09/04/2023 $-1.50M
Current Assets: $331.83M $329.20M 09/04/2023 $-2.63M
Current Liabilities: $20.65M $20.48M 09/04/2023 $-0.16M
Total Debt: $68.58M $68.03M 09/04/2023 $-0.54M
Cash: $331.83M $329.20M 09/04/2023 $-2.63M
Enterprise Value: $585.44M $1,216.81M 07/23/2008 $631.37M
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: 09/04/2023 n/a
Misc 09/04/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 377,000,000 377,000,000 09/04/2023 0
Shares (FD): 414,000,000 414,000,000 09/04/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2025 09/04/2023 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/04/2023 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/04/2023 0
Initial CapEx (Outstanding): $800.00M
94.26% of MCap		 $800.00M
54.13% of MCap 		09/04/2023 $0.00M
Funding Option: n/a n/a 09/04/2023 n/a
Documentation: none FS 02/29/2024 n/a
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 09/04/2023 0
Cash Flow Multiplier: 8 8 09/04/2023 0.00

Resource Data

GOLD 09/04/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 16.00M 16.00M 09/04/2023 0.00M
Measured & Indicated: 20.00M 20.00M 09/04/2023 0.00M
Inferred: 20.00M 20.00M 09/04/2023 0.00M
Reserves & Resources: 40.00M 40.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 14.40M 14.40M 09/04/2023 0.00M
Measured & Indicated: 17.28M 17.28M 09/04/2023 0.00M
Inferred: 9.00M 9.00M 09/04/2023 0.00M
Reserves & Resources: 26.28M 26.28M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/04/2023 $0.00
Extra Operating Cost: n/a n/a 09/04/2023 $0.00
Total: $1,300 $1,300 09/04/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 09/04/2023 n/a
Open Pit (Avg): n/a n/a 09/04/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/29/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 09/04/2023 0.00M
Annual Production: 200,000oz. 200,000oz. 09/04/2023 0oz.
Cash Cost: $800 $800 09/04/2023 $0
Extra Operating Cost: $500 $500 09/04/2023 $0
SILVER 09/04/2023
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 09/04/2023 0.00M
Measured & Indicated: n/a n/a 09/04/2023 0.00M
Inferred: n/a n/a 09/04/2023 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 09/04/2023 0.00M
Measured & Indicated: n/a n/a 09/04/2023 0.00M
Inferred: n/a n/a 09/04/2023 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 09/04/2023 $0.00
Extra Operating Cost: n/a n/a 09/04/2023 $0.00
Total: n/a n/a 09/04/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 09/04/2023 n/a
Open Pit (Avg): n/a n/a 09/04/2023 n/a
Recovery Rate: n/a n/a 09/04/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/04/2023 0.00M
Annual Production: n/a n/a 09/04/2023 n/a
Cash Cost: n/a n/a 09/04/2023 n/a
Extra Operating Cost: n/a n/a 09/04/2023 n/a

Property

Last Analysis Data  (09/04/2023)
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		 09/04/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 16.00M 16.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 73.96M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 14.40M 14.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 66.56M
Maximum Profit (Gold): $9,187.20M $18,849.60M n/a $9,662.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9,187.20M $18,849.60M n/a $9,662.40M
Max Profit / Current MCap: 10.825 12.754 n/a 1.929
Max Profit Per Share (Gold): $22.19 $45.53 n/a $23.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $22.19 $45.53 n/a $23.34
Total Free Profit Per Share: $19.41 $40.65 n/a $21.24
FD MCap / Gold Eq.: $58.94 $102.64 n/a $43.70
FD MCap / Silver Eq.: $0.73 $1.20 n/a $0.47
FD MCap / Per Metal
as % Spot Price:		 3.04% 3.93% n/a 0.89%
Measured &
Indicated		 09/04/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 20.00M 20.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 92.45M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 17.28M 17.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 79.88M
Maximum Profit (Gold): $11,024.64M $22,619.52M n/a $11,594.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,024.64M $22,619.52M n/a $11,594.88M
Max Profit / Current MCap: 12.990 15.304 n/a 2.314
Max Profit Per Share (Gold): $26.63 $54.64 n/a $28.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $26.63 $54.64 n/a $28.01
Total Free Profit Per Share: $23.85 $49.76 n/a $25.91
FD MCap / Gold Eq.: $49.11 $85.53 n/a $36.42
FD MCap / Silver Eq.: $0.61 $1.00 n/a $0.39
FD MCap / Per Metal
as % Spot Price:		 2.53% 3.28% n/a 0.74%

Reserves &
Resources		 09/04/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 40.00M 40.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 184.90M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 26.28M 26.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 121.48M
Maximum Profit (Gold): $16,766.64M $34,400.52M n/a $17,633.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16,766.64M $34,400.52M n/a $17,633.88M
Max Profit / Current MCap: 19.756 23.275 n/a 3.520
Max Profit Per Share (Gold): $40.50 $83.09 n/a $42.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $40.50 $83.09 n/a $42.59
Total Free Profit Per Share: $37.72 $78.21 n/a $40.49
FD MCap / Gold Eq.: $32.29 $56.24 n/a $23.95
FD MCap / Silver Eq.: $0.40 $0.66 n/a $0.26
FD MCap / Per Metal
as % Spot Price:		 1.67% 2.16% n/a 0.49%

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.     ×