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

K92 Mining Inc

www: www.k92mining.com   email: mvetro@k92mining.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
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 ~$317.96M which is a rise of roughly 85% over the last nine 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 $317.96M 01/11/2019 $145.68M
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 $324.96M 04/18/1980 $145.68M
Cash Flow: $6.77M $14.83M never $8.06M
Cash Flow Multiple: 25.46 21.44 never -4.02
Net Debt to
Cash Flow Ratio:		 1.03 0.47 never -0.56
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) 
4,087,178		 01/11/2019 -31,612
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 09/14/2019 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% 09/14/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 4.00M 08/05/2019 2.00M
Annual Production: 100,000oz. 200,000oz. 08/05/2019 100,000oz.
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 -3.16M
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 -2.28M
Maximum Profit (Gold): $487.12M $1,067.72M n/a $580.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $487.12M $1,067.72M n/a $580.61M
Max Profit / Current MCap: 2.828 3.358 n/a 0.531
Max Profit Per Share (Gold): $2.42 $5.31 n/a $2.89
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.42 $5.31 n/a $2.89
Total Free Profit Per Share: $1.32 $3.21 n/a $1.89
FD Mkt. Cap / Gold Eq.: $47.85 $88.32 n/a $40.47
FD Mkt. Cap / Silver Eq.: $0.58 $1.08 n/a $0.50
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.70% 5.80% n/a 2.10%

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 -15.81M
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 -7.97M
Maximum Profit (Gold): $1,704.91M $3,737.03M n/a $2,032.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,704.91M $3,737.03M n/a $2,032.13M
Max Profit / Current MCap: 9.896 11.753 n/a 1.857
Max Profit Per Share (Gold): $8.48 $18.59 n/a $10.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.48 $18.59 n/a $10.11
Total Free Profit Per Share: $7.38 $16.49 n/a $9.11
FD Mkt. Cap / Gold Eq.: $13.67 $25.23 n/a $11.56
FD Mkt. Cap / Silver Eq.: $0.17 $0.31 n/a $0.14
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.06% 1.66% n/a 0.60%

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.