Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

K92 Mining Inc

www: www.k92mining.com   email: ir@k92mining.com
Category: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:KNT CAD
OTCMKTS:KNTNF USD

Description

K92 Mining Inc are a gold focused emerging major with one producing mine in Papua New Guinea. Currently they produce roughly 300koz. 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 ~$3963.74M which is a fall of roughly 19% over the last two months. As of 01/21/2026 they have ~$55M debt and ~$185M cash. They have 243M 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 01/21/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $4,919.40M $3,963.74M 01/21/2026
MCap (OS): $4,839.73M $3,899.55M 01/21/2026
Total Assets: $861.00M $861.00M 01/21/2026
Total Liabilities: $173.00M $173.00M 01/21/2026
Current Assets: $185.00M $185.00M 01/21/2026
Current Liabilities: $21.00M $21.00M 01/21/2026
Total Debt: $55.00M $55.00M 01/21/2026
Cash: $185.00M $185.00M 01/21/2026
Debt (Net): $-130.00M $-130.00M
Enterprise Value: $4,789.40M $3,833.74M
Cash Flow: $882.75M $778.23M never
Cash Flow Multiple: 5.57 5.09 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/21/2026
Misc 01/21/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 243,000,001 243,000,001 01/21/2026
Shares (FD): 247,000,000 247,000,000 01/21/2026
Insider Ownership: n/a n/a 01/21/2026
Dividend (Annual): n/a n/a 03/14/2026
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 01/01/2017 01/21/2026
Production (Gold Eq Oz.): (guess) 
300,000		 (guess) 
300,000		 01/21/2026
Production (Silver Eq Oz.): (guess) 
15,458,076		 (guess) 
19,301,790		 01/21/2026
Development Phase: Producer (Single Mine) Producer (Single Mine) 01/21/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 01/21/2026
Cash Flow Multiple: 16 16 01/21/2026

Resource Data

GOLD 01/21/2026
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 01/21/2026
Measured & Indicated: 3.00M 3.00M 01/21/2026
Inferred: 5.00M 5.00M 01/21/2026
Reserves & Resources: 8.00M 8.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.86M 1.86M 01/21/2026
Measured & Indicated: 2.60M 2.60M 01/21/2026
Inferred: 2.33M 2.33M 01/21/2026
Reserves & Resources: 4.93M 4.93M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
300,000oz.		 (guess) 
300,000oz.		 01/21/2026
Cash Cost: $1,200 $1,200 01/21/2026
Extra Operating Cost: $700 $700 01/21/2026
Total: $1,900 $1,900 01/21/2026
Margin (Free Cash Flow): $2,943 (61%) $2,594 (58%)
MCap / Production (AuEq): $16,397.98 $13,212.47
EV / Production (AuEq): $15,964.65 $12,779.14
G
R
A
D
E		 Underground (Avg): 9.00 g/t 9.00 g/t 01/21/2026
Open Pit (Avg): n/a n/a 01/21/2026
Recovery Rate: (CG)  93.00% (CG)  93.00% 03/14/2026
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 01/21/2026
Annual Production: 400,000oz. 400,000oz. 01/21/2026
Cash Cost: $1,200 $1,200 01/21/2026
Extra Operating Cost: $700 $700 01/21/2026
SILVER 01/21/2026
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 01/21/2026
Measured & Indicated: n/a n/a 01/21/2026
Inferred: n/a n/a 01/21/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/21/2026
Measured & Indicated: n/a n/a 01/21/2026
Inferred: n/a n/a 01/21/2026
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 01/21/2026
Extra Operating Cost: n/a n/a 01/21/2026
Total: n/a n/a 01/21/2026
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $318.24 $205.36
EV / Production (AgEq): $309.83 $198.62
G
R
A
D
E		 Underground (Avg): n/a n/a 01/21/2026
Open Pit (Avg): n/a n/a 01/21/2026
Recovery Rate: n/a n/a 01/21/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/21/2026
Annual Production: n/a n/a 01/21/2026
Cash Cost: n/a n/a 01/21/2026
Extra Operating Cost: n/a n/a 01/21/2026

Property

Last Analysis Data  (01/21/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Kainantu
100 show
Continues to grow in size.

CEO said they will be drilling for another decade.

Size: 83,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Kainantu
100 show
Continues to grow in size.

CEO said they will be drilling for another decade.

Size: 83,000 ha

Profitability (by resource)

Proven &
Probable		 01/21/2026
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.86M 1.86M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $5,473.05M $4,825.03M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $5,473.05M $4,825.03M n/a
Max Profit / Current MCap: 1.113 1.217 n/a
Max Profit Per Share (Gold): $22.16 $19.53 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $22.16 $19.53 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $2,644.84 $2,131.04 n/a
FD MCap / Silver Eq.: $51.33 $33.12 n/a
FD MCap / Per Metal
as % Spot Price:		 54.62% 47.42% n/a
EV / Gold Eq.: $2,574.94 $2,061.15 n/a
EV / Silver Eq.: $49.97 $32.04 n/a
EV / Per Metal
as % Spot Price:		 53.17% 45.86% n/a
Measured &
Indicated		 01/21/2026
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.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.60M 2.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,662.27M $6,755.04M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,662.27M $6,755.04M n/a
Max Profit / Current MCap: 1.558 1.704 n/a
Max Profit Per Share (Gold): $31.02 $27.35 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $31.02 $27.35 n/a
Total Free Profit Per Share: $3.46 $5.10 n/a
FD MCap / Gold Eq.: $1,889.17 $1,522.17 n/a
FD MCap / Silver Eq.: $36.66 $23.66 n/a
FD MCap / Per Metal
as % Spot Price:		 39.01% 33.87% n/a
EV / Gold Eq.: $1,839.25 $1,472.25 n/a
EV / Silver Eq.: $35.69 $22.88 n/a
EV / Per Metal
as % Spot Price:		 37.98% 32.76% n/a

Reserves &
Resources		 01/21/2026
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.): 8.00M 8.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.93M 4.93M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $14,503.58M $12,786.32M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $14,503.58M $12,786.32M n/a
Max Profit / Current MCap: 2.948 3.226 n/a
Max Profit Per Share (Gold): $58.72 $51.77 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $58.72 $51.77 n/a
Total Free Profit Per Share: $31.16 $29.52 n/a
FD MCap / Gold Eq.: $998.05 $804.17 n/a
FD MCap / Silver Eq.: $19.37 $12.50 n/a
FD MCap / Per Metal
as % Spot Price:		 20.61% 17.89% n/a
EV / Gold Eq.: $971.68 $777.79 n/a
EV / Silver Eq.: $18.86 $12.09 n/a
EV / Per Metal
as % Spot Price:		 20.07% 17.31% 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.     ×