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 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 ~$1643.93M which is a rise of roughly 29% over the last eleven 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
Item Value Value Updated
MCap (FD): $1,273.07M $1,643.93M 01/14/2024
Total Assets: $125.00M $125.00M 01/14/2024
Total Liabilities: $31.00M $31.00M 01/14/2024
Current Assets: $81.00M $71.00M 08/14/2024
Current Liabilities: $21.00M $21.00M 01/14/2024
Total Debt: $0.00M $0.00M 01/14/2024
Cash: $81.00M $71.00M 08/14/2024
Enterprise Value: $1,192.07M $1,572.93M 11/04/2019
Cash Flow: $127.50M $100.50M never
Cash Flow Multiple: 9.98 16.36 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/14/2024
Misc 01/14/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 234,322,462 234,322,462 01/14/2024
Shares (FD): 245,700,000 245,700,000 01/14/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2017 01/14/2024
Production (Gold Eq Oz.): (guess) 
150,000		 (guess) 
120,000		 08/14/2024
Production (Silver Eq Oz.): (guess) 
13,225,806		 (guess) 
10,124,760		 08/14/2024
Initial CapEx (Outstanding): n/a n/a 01/14/2024
Funding Option: n/a n/a 01/14/2024
Documentation: none PRODUCER 08/14/2024
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 04/24/2023
Cash Flow Multiplier: 12 12 01/14/2024

Resource Data

GOLD 01/14/2024
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 01/14/2024
Measured & Indicated: 3.00M 3.00M 01/14/2024
Inferred: 5.00M 5.00M 01/14/2024
Reserves & Resources: 8.00M 8.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.86M 1.86M 01/14/2024
Measured & Indicated: 2.60M 2.60M 01/14/2024
Inferred: 2.33M 2.33M 01/14/2024
Reserves & Resources: 4.93M 4.93M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
150,000oz.		 (guess) 
120,000oz.		 08/14/2024
Cash Cost: $700 $1,100 08/14/2024
Extra Operating Cost: $500 $700 07/11/2024
Total: $1,200 $1,800 08/14/2024
Margin (Free Cash Flow): $850 (41%) $838 (32%)
G
R
A
D
E		 Underground (Avg): 9.00 g/t 9.00 g/t 01/14/2024
Open Pit (Avg): n/a n/a 01/14/2024
Recovery Rate: (CG)  93.00% (CG)  93.00% 08/14/2024
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 01/14/2024
Annual Production: 450,000oz. 450,000oz. 01/14/2024
Cash Cost: $800 $1,000 08/14/2024
Extra Operating Cost: $500 $750 04/01/2024
SILVER 01/14/2024
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 01/14/2024
Measured & Indicated: n/a n/a 01/14/2024
Inferred: n/a n/a 01/14/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/14/2024
Measured & Indicated: n/a n/a 01/14/2024
Inferred: n/a n/a 01/14/2024
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 01/14/2024
Extra Operating Cost: n/a n/a 01/14/2024
Total: n/a n/a 01/14/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/14/2024
Open Pit (Avg): n/a n/a 01/14/2024
Recovery Rate: n/a n/a 01/14/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/14/2024
Annual Production: n/a n/a 01/14/2024
Cash Cost: n/a n/a 01/14/2024
Extra Operating Cost: n/a n/a 01/14/2024

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
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): $1,581.00M $1,557.75M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,581.00M $1,557.75M n/a
Max Profit / Current MCap: 1.242 0.948 n/a
Max Profit Per Share (Gold): $6.43 $6.34 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.43 $6.34 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $684.45 $883.83 n/a
FD MCap / Silver Eq.: $7.76 $10.48 n/a
FD MCap / Per Metal
as % Spot Price:		 33.39% 33.51% n/a
Measured &
Indicated		 01/14/2024
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): $2,213.40M $2,180.85M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,213.40M $2,180.85M n/a
Max Profit / Current MCap: 1.739 1.327 n/a
Max Profit Per Share (Gold): $9.01 $8.88 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.01 $8.88 n/a
Total Free Profit Per Share: $2.08 $0.00 n/a
FD MCap / Gold Eq.: $488.89 $631.31 n/a
FD MCap / Silver Eq.: $5.54 $7.48 n/a
FD MCap / Per Metal
as % Spot Price:		 23.85% 23.94% n/a

Reserves &
Resources		 01/14/2024
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): $4,189.65M $4,128.04M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,189.65M $4,128.04M n/a
Max Profit / Current MCap: 3.291 2.511 n/a
Max Profit Per Share (Gold): $17.05 $16.80 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $17.05 $16.80 n/a
Total Free Profit Per Share: $10.12 $7.41 n/a
FD MCap / Gold Eq.: $258.28 $333.52 n/a
FD MCap / Silver Eq.: $2.93 $3.95 n/a
FD MCap / Per Metal
as % Spot Price:		 12.60% 12.65% 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.     ×