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

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

Symbol Data

Symbol Currency
OTCMKTS:KNTNF USD
TSE:KNT CAD

Description

K92 Mining Inc are a gold focused mid-tier producer with one producing mine in Papua New Guinea. Currently they produce roughly 125koz. of gold per year. They have approximately 5.9Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$1603.7M which is a rise of roughly 25% over the last seven months. As of 01/26/2022 they have no debt and ~$55M cash. They have 228M 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 01/26/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,286.20M $1,603.70M 07/06/2022 $317.50M
Total Assets: $125.00M $125.00M 01/26/2022 $0.00M
Total Liabilities: $31.00M $31.00M 01/26/2022 $0.00M
Current Assets: $55.00M $55.00M 01/26/2022 $0.00M
Current Liabilities: $21.00M $21.00M 01/26/2022 $0.00M
Total Debt: $0.00M $0.00M 01/26/2022 $0.00M
Cash: $55.00M $55.00M 01/26/2022 $0.00M
Enterprise Value: $1,231.20M $1,548.70M 01/28/2019 $317.50M
Cash Flow: $54.17M $55.83M never $1.65M
Cash Flow Multiple: 23.74 28.73 never 4.98
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/26/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/26/2022 0.00%
Misc 01/26/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 222,000,000 228,000,000 07/06/2022 6,000,000
Shares (FD): 237,000,000 243,000,000 07/06/2022 6,000,000
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 01/26/2022 n/a
Production (Gold Eq Oz.): (guess) 
125,000		 (guess) 
125,000		 01/26/2022 0
Production (Silver Eq Oz.): (guess) 
9,680,183		 (guess) 
10,656,308		 01/26/2022 976,125
Initial CapEx (Outstanding): n/a n/a 01/26/2022 n/a
Funding Option: n/a n/a 01/26/2022 n/a
Documentation: none PRODUCER 07/06/2022 n/a
Value Adjustment: 125% 100% never -25%

Resource Data

GOLD 01/26/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.00M 2.00M 02/23/2022 1.00M
Measured & Indicated: 1.30M 2.00M 02/23/2022 0.70M
Inferred: 3.90M 3.90M 02/23/2022 0.00M
Reserves & Resources: 5.20M 5.90M never 0.70M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.93M 1.86M 02/23/2022 0.93M
Measured & Indicated: 1.15M 1.86M 02/23/2022 0.71M
Inferred: 1.81M 1.81M 02/23/2022 0.00M
Reserves & Resources: 2.97M 3.67M never 0.71M
C
U
R
R
E
N
T		 Annual Production: (guess) 
125,000oz.		 (guess) 
125,000oz.		 01/26/2022 0oz.
Cash Cost: $750 $750 01/26/2022 $0.00
Extra Operating Cost: $450 $450 01/26/2022 $0.00
Average Grade: 9.00 g/t 9.00 g/t 01/26/2022 n/a
Recovery Rate: (CG)  93.00% (CG)  93.00% 07/06/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 01/26/2022 0.00M
Annual Production: 330,000oz. 350,000oz. 02/23/2022 20,000oz.
Cash Cost: $700 $750 02/23/2022 $50
Extra Operating Cost: $450 $450 01/26/2022 $0
SILVER 01/26/2022
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 01/26/2022 0.00M
Measured & Indicated: n/a n/a 01/26/2022 0.00M
Inferred: n/a n/a 01/26/2022 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 01/26/2022 0.00M
Measured & Indicated: n/a n/a 01/26/2022 0.00M
Inferred: n/a n/a 01/26/2022 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 01/26/2022 $0.00
Extra Operating Cost: n/a n/a 01/26/2022 $0.00
Average Grade: n/a n/a 01/26/2022 n/a
Recovery Rate: n/a n/a 01/26/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/26/2022 0.00M
Annual Production: n/a n/a 01/26/2022 n/a
Cash Cost: n/a n/a 01/26/2022 n/a
Extra Operating Cost: n/a n/a 01/26/2022 n/a

Property

Last Analysis Data  (01/26/2022)
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		 01/26/2022
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.): 1.00M 2.00M n/a 1.00M
Total (Silver Eq. Oz.): n/a n/a n/a 93.06M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.93M 1.86M n/a 0.93M
Silver Eq. Oz.: n/a n/a n/a 86.55M
Maximum Profit (Gold): $906.83M $1,661.35M n/a $754.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $906.83M $1,661.35M n/a $754.53M
Max Profit / Current MCap: 0.705 1.036 n/a 0.331
Max Profit Per Share (Gold): $3.83 $6.84 n/a $3.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.83 $6.84 n/a $3.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,383.02 $862.21 n/a $-520.81
FD Mkt. Cap / Silver Eq.: $17.86 $10.11 n/a $-7.75
FD Mkt. Cap / Per Metal
as % Spot Price:		 76.03% 46.91% n/a -29.12%
Measured &
Indicated		 01/26/2022
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.): 1.30M 2.00M n/a 0.70M
Total (Silver Eq. Oz.): n/a n/a n/a 69.83M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.15M 1.86M n/a 0.71M
Silver Eq. Oz.: n/a n/a n/a 69.26M
Maximum Profit (Gold): $1,124.47M $1,661.35M n/a $536.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,124.47M $1,661.35M n/a $536.89M
Max Profit / Current MCap: 0.874 1.036 n/a 0.162
Max Profit Per Share (Gold): $4.74 $6.84 n/a $2.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.74 $6.84 n/a $2.09
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,115.34 $862.21 n/a $-253.13
FD Mkt. Cap / Silver Eq.: $14.40 $10.11 n/a $-4.29
FD Mkt. Cap / Per Metal
as % Spot Price:		 61.31% 46.91% n/a -14.40%

Reserves &
Resources		 01/26/2022
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.): 5.20M 5.90M n/a 0.70M
Total (Silver Eq. Oz.): n/a n/a n/a 100.28M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.97M 3.67M n/a 0.71M
Silver Eq. Oz.: n/a n/a n/a 83.42M
Maximum Profit (Gold): $2,892.78M $3,281.17M n/a $388.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,892.78M $3,281.17M n/a $388.39M
Max Profit / Current MCap: 2.249 2.046 n/a -0.203
Max Profit Per Share (Gold): $12.21 $13.50 n/a $1.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.21 $13.50 n/a $1.30
Total Free Profit Per Share: $5.36 $5.00 n/a $-0.35
FD Mkt. Cap / Gold Eq.: $433.55 $436.56 n/a $3.01
FD Mkt. Cap / Silver Eq.: $5.60 $5.12 n/a $-0.48
FD Mkt. Cap / Per Metal
as % Spot Price:		 23.83% 23.75% n/a -0.08%

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.     ×