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
Calculated using 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 mid-tier producer with one producing mine in Papua New Guinea. Currently they produce roughly 150koz. of gold per year. They have approximately 5.5Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$1057.8M which is a fall of roughly 33% over the last nine months. As of 01/13/2023 they have no debt and ~$107M 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 01/13/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,582.63M $1,057.80M 08/15/2023
Total Assets: $125.00M $125.00M 01/13/2023
Total Liabilities: $31.00M $31.00M 01/13/2023
Current Assets: $107.00M $107.00M 01/13/2023
Current Liabilities: $21.00M $21.00M 01/13/2023
Total Debt: $0.00M $0.00M 01/13/2023
Cash: $107.00M $107.00M 01/13/2023
Enterprise Value: $1,475.63M $950.80M 02/17/2000
Cash Flow: $122.96M $117.47M never
Cash Flow Multiple: 12.87 9.01 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/13/2023
Misc 01/13/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 232,000,000 234,000,000 08/15/2023
Shares (FD): 244,000,000 246,000,000 08/15/2023
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2017 01/13/2023
Production (Gold Eq Oz.): (guess) 
150,000		 (guess) 
150,000		 01/13/2023
Production (Silver Eq Oz.): (guess) 
11,869,538		 (guess) 
12,465,357		 01/13/2023
Initial CapEx (Outstanding): n/a n/a 01/13/2023
Funding Option: n/a n/a 01/13/2023
Documentation: none PRODUCER 08/15/2023
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 04/24/2023
Cash Flow Multiplier: 5 10 04/13/2023

Resource Data

GOLD 01/13/2023
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 01/13/2023
Measured & Indicated: 2.50M 2.50M 01/13/2023
Inferred: 3.00M 3.00M 01/13/2023
Reserves & Resources: 5.50M 5.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.86M 1.86M 01/13/2023
Measured & Indicated: 2.23M 2.23M 01/13/2023
Inferred: 1.40M 1.40M 01/13/2023
Reserves & Resources: 3.63M 3.63M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
150,000oz.		 (guess) 
150,000oz.		 01/13/2023
Cash Cost: $650 $650 01/13/2023
Extra Operating Cost: $450 $450 01/13/2023
Average Grade: 9.00 g/t 9.00 g/t 01/13/2023
Recovery Rate: (CG)  93.00% (CG)  93.00% 08/15/2023
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 01/13/2023
Annual Production: 450,000oz. 450,000oz. 01/13/2023
Cash Cost: $700 $800 04/13/2023
Extra Operating Cost: $450 $500 04/13/2023
SILVER 01/13/2023
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 01/13/2023
Measured & Indicated: n/a n/a 01/13/2023
Inferred: n/a n/a 01/13/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/13/2023
Measured & Indicated: n/a n/a 01/13/2023
Inferred: n/a n/a 01/13/2023
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 01/13/2023
Extra Operating Cost: n/a n/a 01/13/2023
Average Grade: n/a n/a 01/13/2023
Recovery Rate: n/a n/a 01/13/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/13/2023
Annual Production: n/a n/a 01/13/2023
Cash Cost: n/a n/a 01/13/2023
Extra Operating Cost: n/a n/a 01/13/2023

Property

Last Analysis Data  (01/13/2023)
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		 01/13/2023
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): $1,524.64M $1,456.57M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,524.64M $1,456.57M n/a
Max Profit / Current MCap: 0.963 1.377 n/a
Max Profit Per Share (Gold): $6.25 $5.92 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.25 $5.92 n/a
Total Free Profit Per Share: $0.00 $0.11 n/a
FD MCap / Gold Eq.: $850.88 $568.71 n/a
FD MCap / Silver Eq.: $10.75 $6.84 n/a
FD MCap / Per Metal
as % Spot Price:		 44.32% 30.20% n/a
Measured &
Indicated		 01/13/2023
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.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.23M 2.23M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,829.57M $1,747.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,829.57M $1,747.88M n/a
Max Profit / Current MCap: 1.156 1.652 n/a
Max Profit Per Share (Gold): $7.50 $7.11 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $7.50 $7.11 n/a
Total Free Profit Per Share: $0.00 $1.30 n/a
FD MCap / Gold Eq.: $709.07 $473.92 n/a
FD MCap / Silver Eq.: $8.96 $5.70 n/a
FD MCap / Per Metal
as % Spot Price:		 36.94% 25.17% n/a

Reserves &
Resources		 01/13/2023
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.): 5.50M 5.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.63M 3.63M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,973.05M $2,840.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,973.05M $2,840.30M n/a
Max Profit / Current MCap: 1.879 2.685 n/a
Max Profit Per Share (Gold): $12.18 $11.55 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $12.18 $11.55 n/a
Total Free Profit Per Share: $3.49 $5.74 n/a
FD MCap / Gold Eq.: $436.35 $291.65 n/a
FD MCap / Silver Eq.: $5.51 $3.51 n/a
FD MCap / Per Metal
as % Spot Price:		 22.73% 15.49% 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.     ×