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

K92 Mining Inc

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

Symbol Data

Symbol Currency
TSE:KNT CAD
OTCMKTS:KNTNF USD

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 8Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$1419.97M which is a rise of roughly 12% over the last nine months. As of 01/14/2024 they have no debt and ~$71M cash. They have 234M 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 01/14/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,273.07M $1,419.97M 01/14/2024 $146.90M
Total Assets: $125.00M $125.00M 01/14/2024 $0.00M
Total Liabilities: $31.00M $31.00M 01/14/2024 $0.00M
Current Assets: $81.00M $71.00M 08/14/2024 $-10.00M
Current Liabilities: $21.00M $21.00M 01/14/2024 $0.00M
Total Debt: $0.00M $0.00M 01/14/2024 $0.00M
Cash: $81.00M $71.00M 08/14/2024 $-10.00M
Enterprise Value: $1,192.07M $1,348.97M 09/29/2012 $156.90M
Cash Flow: $127.50M $97.73M never $-29.77M
Cash Flow Multiple: 9.98 14.53 never 4.54
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/14/2024 n/a
Misc 01/14/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 234,322,462 234,322,462 01/14/2024 0
Shares (FD): 245,700,000 245,700,000 01/14/2024 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 01/01/2017 01/14/2024 n/a
Production (Gold Eq Oz.): (guess) 
150,000		 (guess) 
120,000		 08/14/2024 -30,000
Production (Silver Eq Oz.): (guess) 
13,225,806		 (guess) 
10,269,329		 08/14/2024 -2,956,477
Initial CapEx (Outstanding): n/a n/a 01/14/2024 n/a
Funding Option: n/a n/a 01/14/2024 n/a
Documentation: none PRODUCER 08/14/2024 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 04/24/2023 0
Cash Flow Multiplier: 12 12 01/14/2024 0.00

Resource Data

GOLD 01/14/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 01/14/2024 0.00M
Measured & Indicated: 3.00M 3.00M 01/14/2024 0.00M
Inferred: 5.00M 5.00M 01/14/2024 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.86M 1.86M 01/14/2024 0.00M
Measured & Indicated: 2.60M 2.60M 01/14/2024 0.00M
Inferred: 2.33M 2.33M 01/14/2024 0.00M
Reserves & Resources: 4.93M 4.93M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
150,000oz.		 (guess) 
120,000oz.		 08/14/2024 -30,000oz.
Cash Cost: $700 $1,100 08/14/2024 $400.00
Extra Operating Cost: $500 $700 07/11/2024 $200.00
Total: $1,200 $1,800 08/14/2024 $600.00
Margin (Free Cash Flow): $850 (41%) $814 (31%) $-35.60
G
R
A
D
E		 Underground (Avg): 9.00 g/t 9.00 g/t 01/14/2024 n/a
Open Pit (Avg): n/a n/a 01/14/2024 n/a
Recovery Rate: (CG)  93.00% (CG)  93.00% 08/14/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 01/14/2024 0.00M
Annual Production: 450,000oz. 450,000oz. 01/14/2024 0oz.
Cash Cost: $800 $1,000 08/14/2024 $200
Extra Operating Cost: $500 $750 04/01/2024 $250
SILVER 01/14/2024
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 01/14/2024 0.00M
Measured & Indicated: n/a n/a 01/14/2024 0.00M
Inferred: n/a n/a 01/14/2024 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 01/14/2024 0.00M
Measured & Indicated: n/a n/a 01/14/2024 0.00M
Inferred: n/a n/a 01/14/2024 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 01/14/2024 $0.00
Extra Operating Cost: n/a n/a 01/14/2024 $0.00
Total: n/a n/a 01/14/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/14/2024 n/a
Open Pit (Avg): n/a n/a 01/14/2024 n/a
Recovery Rate: n/a n/a 01/14/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/14/2024 0.00M
Annual Production: n/a n/a 01/14/2024 n/a
Cash Cost: n/a n/a 01/14/2024 n/a
Extra Operating Cost: n/a n/a 01/14/2024 n/a

Property

Last Analysis Data  (01/14/2024)
Stage Name Owned Au Ag Cu Notes
Prod Kainantu 100% show
Continues to grow in size.

CEO said they will be drilling for another decade.
Total Land Package Size (ha): 40,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Kainantu 100% show
Continues to grow in size.

CEO said they will be drilling for another decade.
Total Land Package Size (ha): 40,000  

Profitability (by resource)

Proven &
Probable		 01/14/2024
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -5.19M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.86M 1.86M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.83M
Maximum Profit (Gold): $1,581.00M $1,514.78M n/a $-66.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,581.00M $1,514.78M n/a $-66.22M
Max Profit / Current MCap: 1.242 1.067 n/a -0.175
Max Profit Per Share (Gold): $6.43 $6.17 n/a $-0.27
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.43 $6.17 n/a $-0.27
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $684.45 $763.42 n/a $78.98
FD MCap / Silver Eq.: $7.76 $8.92 n/a $1.16
FD MCap / Per Metal
as % Spot Price:		 33.39% 29.20% n/a -4.19%
Measured &
Indicated		 01/14/2024
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -7.78M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.60M 2.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -6.76M
Maximum Profit (Gold): $2,213.40M $2,120.70M n/a $-92.70M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,213.40M $2,120.70M n/a $-92.70M
Max Profit / Current MCap: 1.739 1.493 n/a -0.245
Max Profit Per Share (Gold): $9.01 $8.63 n/a $-0.38
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.01 $8.63 n/a $-0.38
Total Free Profit Per Share: $2.08 $0.73 n/a $-1.35
FD MCap / Gold Eq.: $488.89 $545.30 n/a $56.41
FD MCap / Silver Eq.: $5.54 $6.37 n/a $0.83
FD MCap / Per Metal
as % Spot Price:		 23.85% 20.86% n/a -2.99%

Reserves &
Resources		 01/14/2024
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.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -20.75M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.93M 4.93M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -12.79M
Maximum Profit (Gold): $4,189.65M $4,014.18M n/a $-175.47M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,189.65M $4,014.18M n/a $-175.47M
Max Profit / Current MCap: 3.291 2.827 n/a -0.464
Max Profit Per Share (Gold): $17.05 $16.34 n/a $-0.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.05 $16.34 n/a $-0.71
Total Free Profit Per Share: $10.12 $8.44 n/a $-1.68
FD MCap / Gold Eq.: $258.28 $288.08 n/a $29.80
FD MCap / Silver Eq.: $2.93 $3.37 n/a $0.44
FD MCap / Per Metal
as % Spot Price:		 12.60% 11.02% 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.     ×