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 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.
Quick Links
Login to access
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:
0.25Producer: Quality
0.25Producer: 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
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
01/14/2024 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)
Defaults
Defaults
01/14/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
12/06/2024
Spot Gold:
$2,050.00
$2,637.50
12/06/2024
Spot Silver:
$23.25
$31.26
12/06/2024
Gold:Silver Ratio:
88.17
84.37
12/06/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
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: