Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 ~$1080.98M which is a fall of roughly 32% over the last five months. As of 01/13/2023 they have no debt and ~$107M cash. They have 232M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
01/13/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$1,582.63M
$1,080.98M
01/13/2023
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
$973.98M
11/11/2000
Cash Flow:
$122.96M
$127.10M
never
Cash Flow Multiple:
12.87
8.51
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
232,000,000
01/13/2023
Shares (FD):
244,000,000
244,000,000
01/13/2023
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) 12,382,153
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
04/13/2023
Future MCap Modifier:
0.25Producer: Quality
0.25Producer: 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%
04/13/2023
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
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
Continues to grow in size.
CEO said they will be drilling for another decade.
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
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
$1,575.98M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,524.64M
$1,575.98M
n/a
Max Profit / Current MCap:
0.963
1.458
n/a
Max Profit Per Share (Gold):
$6.25
$6.46
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$6.25
$6.46
n/a
Total Free Profit Per Share:
$0.00
$0.51
n/a
FD MCap / Gold Eq.:
$850.88
$581.17
n/a
FD MCap / Silver Eq.:
$10.75
$7.04
n/a
FD MCap / Per Metal as % Spot Price:
44.32%
29.84%
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
$1,891.17M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,829.57M
$1,891.17M
n/a
Max Profit / Current MCap:
1.156
1.750
n/a
Max Profit Per Share (Gold):
$7.50
$7.75
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$7.50
$7.75
n/a
Total Free Profit Per Share:
$0.00
$1.80
n/a
FD MCap / Gold Eq.:
$709.07
$484.31
n/a
FD MCap / Silver Eq.:
$8.96
$5.87
n/a
FD MCap / Per Metal as % Spot Price:
36.94%
24.87%
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
$3,073.16M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,973.05M
$3,073.16M
n/a
Max Profit / Current MCap:
1.879
2.843
n/a
Max Profit Per Share (Gold):
$12.18
$12.59
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$12.18
$12.59
n/a
Total Free Profit Per Share:
$3.49
$6.64
n/a
FD MCap / Gold Eq.:
$436.35
$298.04
n/a
FD MCap / Silver Eq.:
$5.51
$3.61
n/a
FD MCap / Per Metal as % Spot Price:
22.73%
15.31%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/13/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/03/2023
Spot Gold:
$1,919.70
$1,947.30
06/03/2023
Spot Silver:
$24.26
$23.59
06/03/2023
Gold:Silver Ratio:
79.13
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: