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

Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
K92 Mining Inc
www: www.k92mining.com     email: mvetro@k92mining.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:KNT CAD
OTCMKTS:KNTNF USD

Description

K92 Mining Inc are a gold focused junior, emerging mid-tier producer with one producing mine in Papua New Guinea. Currently they produce roughly 50koz. of gold per year. They have approximately 25Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~$230.11M which is a rise of roughly 34% over the last three months. As of 01/11/2019 they have ~$10M debt and ~$3M cash. They have 181M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/11/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $172.28M $230.11M 01/11/2019 $57.84M
Total Assets: $55.00M $55.00M 01/11/2019 $0.00M
Total Liabilities: $35.00M $35.00M 01/11/2019 $0.00M
Current Assets: $13.00M $13.00M 01/11/2019 $0.00M
Current Liabilities: $15.00M $15.00M 01/11/2019 $0.00M
Total Debt: $10.00M $10.00M 01/11/2019 $0.00M
Cash: $3.00M $3.00M 01/11/2019 $0.00M
Enterprise Value: $179.28M $237.11M 07/07/1977 $57.84M
Cash Flow: $6.77M $6.06M never $-0.70M
Cash Flow Multiple: 25.46 37.96 never 12.50
Net Debt to
Cash Flow Ratio:
1.03 1.15 never 0.12
Finance within 1 year: 01/11/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/11/2019 0.00%
Misc 01/11/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 181,000,000 181,000,000 01/11/2019 0
Shares (FD): 201,000,000 201,000,000 01/11/2019 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 01/11/2019 n/a
Production (Gold Eq Oz.): (guess) 
50,000
(guess) 
50,000
01/11/2019 0
Production (Silver Eq Oz.): (guess) 
4,118,790
(guess) 
4,292,650
01/11/2019 173,860
Initial CapEx (Outstanding): n/a n/a 01/11/2019 n/a
Funding Option: n/a n/a 01/11/2019 n/a
Documentation: none PRODUCER 01/11/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/11/2019
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 01/11/2019 0.00M
Measured & Indicated: 5.00M 5.00M 01/11/2019 0.00M
Inferred: 20.00M 20.00M 01/11/2019 0.00M
Reserves & Resources: 25.00M 25.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/11/2019 0.00M
Measured & Indicated: 3.60M 3.60M 01/11/2019 0.00M
Inferred: 9.00M 9.00M 01/11/2019 0.00M
Reserves & Resources: 12.60M 12.60M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
50,000oz.
(guess) 
50,000oz.
01/11/2019 0oz.
Cash Cost: $750 $750 01/11/2019 $0.00
Extra Operating Cost: $350 $350 01/11/2019 $0.00
Average Grade: 7.00 g/t 7.00 g/t 01/11/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/11/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 01/11/2019 0.00M
Annual Production: 100,000oz. 100,000oz. 01/11/2019 0oz.
Cash Cost: $800 $800 01/11/2019 $0
Extra Operating Cost: $400 $400 01/11/2019 $0
SILVER 01/11/2019
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 01/11/2019 0.00M
Measured & Indicated: n/a n/a 01/11/2019 0.00M
Inferred: n/a n/a 01/11/2019 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 01/11/2019 0.00M
Measured & Indicated: n/a n/a 01/11/2019 0.00M
Inferred: n/a n/a 01/11/2019 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 01/11/2019 $0.00
Extra Operating Cost: n/a n/a 01/11/2019 $0.00
Average Grade: n/a n/a 01/11/2019 n/a
Recovery Rate: n/a n/a 01/11/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/11/2019 0.00M
Annual Production: n/a n/a 01/11/2019 n/a
Cash Cost: n/a n/a 01/11/2019 n/a
Extra Operating Cost: n/a n/a 01/11/2019 n/a

Property

Last Analysis Data  (01/11/2019)
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
01/11/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
01/11/2019
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 17.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.60M 3.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 12.52M
Maximum Profit (Gold): $487.12M $436.46M n/a $-50.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $487.12M $436.46M n/a $-50.65M
Max Profit / Current MCap: 2.828 1.897 n/a -0.931
Max Profit Per Share (Gold): $2.42 $2.17 n/a $-0.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.42 $2.17 n/a $-0.25
Total Free Profit Per Share: $1.32 $0.64 n/a $-0.68
FD Mkt. Cap / Gold Eq.: $47.85 $63.92 n/a $16.07
FD Mkt. Cap / Silver Eq.: $0.58 $0.74 n/a $0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
3.70% 5.02% n/a 1.32%

Reserves &
Resources
01/11/2019
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.): 25.00M 25.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 86.93M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 12.60M 12.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 43.81M
Maximum Profit (Gold): $1,704.91M $1,527.62M n/a $-177.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,704.91M $1,527.62M n/a $-177.28M
Max Profit / Current MCap: 9.896 6.639 n/a -3.258
Max Profit Per Share (Gold): $8.48 $7.60 n/a $-0.88
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.48 $7.60 n/a $-0.88
Total Free Profit Per Share: $7.38 $6.07 n/a $-1.31
FD Mkt. Cap / Gold Eq.: $13.67 $18.26 n/a $4.59
FD Mkt. Cap / Silver Eq.: $0.17 $0.21 n/a $0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
1.06% 1.43% n/a 0.38%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.