Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

K92 Mining Inc

www: www.k92mining.com   email: mvetro@k92mining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:KNTNF USD
TSE:KNT CAD

Description

K92 Mining Inc are a gold focused mid-tier producer with one producing mine in Papua New Guinea. Currently they produce roughly 120koz. of gold per year. They have approximately 5.2Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~$1292.86M which is a fall of roughly 10% over the last nine months. As of 05/13/2021 they have no debt and ~$65M cash. They have 219M 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 01/11/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,429.23M $1,292.86M 01/11/2021 $-136.37M
Total Assets: $132.00M $132.00M 01/11/2021 $0.00M
Total Liabilities: $31.00M $31.00M 01/11/2021 $0.00M
Current Assets: $41.00M $41.00M 01/11/2021 $0.00M
Current Liabilities: $21.00M $21.00M 01/11/2021 $0.00M
Total Debt: $7.00M $0.00M 05/13/2021 $-7.00M
Cash: $41.00M $65.00M 05/13/2021 $24.00M
Enterprise Value: $1,395.23M $1,227.86M 11/28/2008 $-167.37M
Cash Flow: $826.24M $48.25M never $-777.99M
Cash Flow Multiple: 1.73 26.80 never 25.07
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 01/11/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/11/2021 0.00%
Misc 01/11/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 219,000,000 219,000,000 01/11/2021 0
Shares (FD): 231,000,000 231,000,000 01/11/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2017 01/11/2021 n/a
Production (Gold Eq Oz.): (guess) 
1,400,000
(guess) 
120,000
05/13/2021 -1,280,000
Production (Silver Eq Oz.): (guess) 
103,711,415
(guess) 
9,080,085
05/13/2021 -94,631,330
Initial CapEx (Outstanding): n/a n/a 01/11/2021 n/a
Funding Option: n/a n/a 01/11/2021 n/a
Documentation: none PRODUCER 10/18/2021 n/a
Value Adjustment: 125% 125% never 0%

Resource Data

GOLD 01/11/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.00M 1.00M 01/11/2021 0.00M
Measured & Indicated: 1.30M 1.30M 01/11/2021 0.00M
Inferred: 3.90M 3.90M 01/11/2021 0.00M
Reserves & Resources: 5.20M 5.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.93M 0.93M 01/11/2021 0.00M
Measured & Indicated: 1.15M 1.15M 01/11/2021 0.00M
Inferred: 1.81M 1.81M 01/11/2021 0.00M
Reserves & Resources: 2.97M 2.97M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,400,000oz.
(guess) 
120,000oz.
05/13/2021 -1,280,000oz.
Cash Cost: $650 $750 05/13/2021 $100.00
Extra Operating Cost: $350 $450 05/13/2021 $100.00
Average Grade: 9.00 g/t 9.00 g/t 01/11/2021 n/a
Recovery Rate: (CG)  93.00% (CG)  93.00% 10/18/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 01/11/2021 0.00M
Annual Production: 400,000oz. 320,000oz. 10/18/2021 -80,000oz.
Cash Cost: $700 $750 05/13/2021 $50
Extra Operating Cost: $400 $450 05/13/2021 $50
SILVER 01/11/2021
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 01/11/2021 0.00M
Measured & Indicated: n/a n/a 01/11/2021 0.00M
Inferred: n/a n/a 01/11/2021 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 01/11/2021 0.00M
Measured & Indicated: n/a n/a 01/11/2021 0.00M
Inferred: n/a n/a 01/11/2021 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 01/11/2021 $0.00
Extra Operating Cost: n/a n/a 01/11/2021 $0.00
Average Grade: n/a n/a 01/11/2021 n/a
Recovery Rate: n/a n/a 01/11/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/11/2021 0.00M
Annual Production: n/a n/a 01/11/2021 n/a
Cash Cost: n/a n/a 01/11/2021 n/a
Extra Operating Cost: n/a n/a 01/11/2021 n/a

Property

Last Analysis Data  (01/11/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Papua New Guinea, Papua New Guinea Kainantu 100% (guess) 40,000 Open Pit show
Potential for a large mine.
Total Land Package Size (ha): 40,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Papua New Guinea, Papua New Guinea Kainantu 100% (guess) 40,000 Open Pit show
Potential for a large mine.
Total Land Package Size (ha): 40,000  

Profitability (by resource)

Proven &
Probable
01/11/2021
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.59M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.93M 0.93M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.48M
Maximum Profit (Gold): $1,234.93M $841.35M n/a $-393.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,234.93M $841.35M n/a $-393.58M
Max Profit / Current MCap: 0.864 0.651 n/a -0.213
Max Profit Per Share (Gold): $5.35 $3.64 n/a $-1.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.35 $3.64 n/a $-1.70
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,536.81 $1,390.17 n/a $-146.64
FD Mkt. Cap / Silver Eq.: $20.75 $18.37 n/a $-2.37
FD Mkt. Cap / Per Metal
as % Spot Price:
83.38% 78.35% n/a -5.04%
Measured &
Indicated
01/11/2021
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.06M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.15M 1.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.83M
Maximum Profit (Gold): $1,531.31M $1,043.28M n/a $-488.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,531.31M $1,043.28M n/a $-488.04M
Max Profit / Current MCap: 1.071 0.807 n/a -0.264
Max Profit Per Share (Gold): $6.63 $4.52 n/a $-2.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.63 $4.52 n/a $-2.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,239.36 $1,121.11 n/a $-118.26
FD Mkt. Cap / Silver Eq.: $16.73 $14.82 n/a $-1.91
FD Mkt. Cap / Per Metal
as % Spot Price:
67.24% 63.18% n/a -4.06%

Reserves &
Resources
01/11/2021
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.): 5.20M 5.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.26M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.97M 2.97M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.71M
Maximum Profit (Gold): $3,939.43M $2,683.91M n/a $-1,255.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,939.43M $2,683.91M n/a $-1,255.51M
Max Profit / Current MCap: 2.756 2.076 n/a -0.680
Max Profit Per Share (Gold): $17.05 $11.62 n/a $-5.44
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.05 $11.62 n/a $-5.44
Total Free Profit Per Share: $9.18 $4.69 n/a $-4.50
FD Mkt. Cap / Gold Eq.: $481.76 $435.79 n/a $-45.97
FD Mkt. Cap / Silver Eq.: $6.50 $5.76 n/a $-0.74
FD Mkt. Cap / Per Metal
as % Spot Price:
26.14% 24.56% n/a -1.58%

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.     ×