Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

K92 Mining Inc

www: www.k92mining.com   email: ir@k92mining.com
Category: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:KNT CAD
OTCMKTS:KNTNF USD

Description

K92 Mining Inc are a gold focused emerging major with one producing mine in Papua New Guinea. Currently they produce roughly 300koz. 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 ~$5078.34M which is a rise of roughly 3% over the last three weeks. As of 01/21/2026 they have ~$55M debt and ~$185M cash. They have 243M 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 01/21/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $4,919.40M $5,078.34M 01/21/2026 $158.94M
MCap (OS): $4,839.73M $4,996.10M 01/21/2026 $156.37M
Total Assets: $861.00M $861.00M 01/21/2026 $0.00M
Total Liabilities: $173.00M $173.00M 01/21/2026 $0.00M
Current Assets: $185.00M $185.00M 01/21/2026 $0.00M
Current Liabilities: $21.00M $21.00M 01/21/2026 $0.00M
Total Debt: $55.00M $55.00M 01/21/2026 $0.00M
Cash: $185.00M $185.00M 01/21/2026 $0.00M
Debt (Net): $-130.00M $-130.00M $0.00M
Enterprise Value: $4,789.40M $4,948.34M $158.94M
Cash Flow: $882.75M $942.66M never $59.91M
Cash Flow Multiple: 5.57 5.39 never -0.19
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/21/2026 n/a
Misc 01/21/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 243,000,001 243,000,001 01/21/2026 0
Shares (FD): 247,000,000 247,000,000 01/21/2026 0
Insider Ownership: n/a n/a 01/21/2026 n/a
Dividend (Annual): n/a n/a 01/21/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2017 01/21/2026 n/a
Production (Gold Eq Oz.): (guess) 
300,000		 (guess) 
300,000		 01/21/2026 0
Production (Silver Eq Oz.): (guess) 
15,458,076		 (guess) 
19,508,086		 01/21/2026 4,050,010
Development Phase: Producer (Single Mine) Producer (Single Mine) 01/21/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 01/21/2026 0
Cash Flow Multiple: 16 16 01/21/2026 0.00

Resource Data

GOLD 01/21/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 01/21/2026 0.00M
Measured & Indicated: 3.00M 3.00M 01/21/2026 0.00M
Inferred: 5.00M 5.00M 01/21/2026 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.86M 1.86M 01/21/2026 0.00M
Measured & Indicated: 2.60M 2.60M 01/21/2026 0.00M
Inferred: 2.33M 2.33M 01/21/2026 0.00M
Reserves & Resources: 4.93M 4.93M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
300,000oz.		 (guess) 
300,000oz.		 01/21/2026 0oz.
Cash Cost: $1,200 $1,200 01/21/2026 $0.00
Extra Operating Cost: $700 $700 01/21/2026 $0.00
Total: $1,900 $1,900 01/21/2026 $0.00
Margin (Free Cash Flow): $2,943 (61%) $3,142 (62%) $199.69
MCap / Production (AuEq): $16,397.98 $16,927.80 $529.81
EV / Production (AuEq): $15,964.65 $16,494.46 $529.81
G
R
A
D
E		 Underground (Avg): 9.00 g/t 9.00 g/t 01/21/2026 n/a
Open Pit (Avg): n/a n/a 01/21/2026 n/a
Recovery Rate: (CG)  93.00% (CG)  93.00% 01/21/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 01/21/2026 0.00M
Annual Production: 400,000oz. 400,000oz. 01/21/2026 0oz.
Cash Cost: $1,200 $1,200 01/21/2026 $0
Extra Operating Cost: $700 $700 01/21/2026 $0
SILVER 01/21/2026
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 01/21/2026 0.00M
Measured & Indicated: n/a n/a 01/21/2026 0.00M
Inferred: n/a n/a 01/21/2026 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 01/21/2026 0.00M
Measured & Indicated: n/a n/a 01/21/2026 0.00M
Inferred: n/a n/a 01/21/2026 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 01/21/2026 $0.00
Extra Operating Cost: n/a n/a 01/21/2026 $0.00
Total: n/a n/a 01/21/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $318.24 $260.32 $-57.92
EV / Production (AgEq): $309.83 $253.66 $-56.18
G
R
A
D
E		 Underground (Avg): n/a n/a 01/21/2026 n/a
Open Pit (Avg): n/a n/a 01/21/2026 n/a
Recovery Rate: n/a n/a 01/21/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/21/2026 0.00M
Annual Production: n/a n/a 01/21/2026 n/a
Cash Cost: n/a n/a 01/21/2026 n/a
Extra Operating Cost: n/a n/a 01/21/2026 n/a

Property

Last Analysis Data  (01/21/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Kainantu
100 show
Continues to grow in size.

CEO said they will be drilling for another decade.

Size: 83,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Kainantu
100 show
Continues to grow in size.

CEO said they will be drilling for another decade.

Size: 83,000 ha

Profitability (by resource)

Proven &
Probable		 01/21/2026
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 27.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.86M 1.86M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 25.11M
Maximum Profit (Gold): $5,473.05M $5,844.47M n/a $371.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,473.05M $5,844.47M n/a $371.42M
Max Profit / Current MCap: 1.113 1.151 n/a 0.038
Max Profit Per Share (Gold): $22.16 $23.66 n/a $1.50
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $22.16 $23.66 n/a $1.50
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,644.84 $2,730.29 n/a $85.45
FD MCap / Silver Eq.: $51.33 $41.99 n/a $-9.34
FD MCap / Per Metal
as % Spot Price:		 54.62% 54.15% n/a -0.47%
EV / Gold Eq.: $2,574.94 $2,660.40 n/a $85.45
EV / Silver Eq.: $49.97 $40.91 n/a $-9.06
EV / Per Metal
as % Spot Price:		 53.17% 52.76% n/a -0.41%
Measured &
Indicated		 01/21/2026
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 40.50M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.60M 2.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 35.15M
Maximum Profit (Gold): $7,662.27M $8,182.26M n/a $519.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,662.27M $8,182.26M n/a $519.99M
Max Profit / Current MCap: 1.558 1.611 n/a 0.054
Max Profit Per Share (Gold): $31.02 $33.13 n/a $2.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $31.02 $33.13 n/a $2.11
Total Free Profit Per Share: $3.46 $5.13 n/a $1.67
FD MCap / Gold Eq.: $1,889.17 $1,950.21 n/a $61.04
FD MCap / Silver Eq.: $36.66 $29.99 n/a $-6.67
FD MCap / Per Metal
as % Spot Price:		 39.01% 38.68% n/a -0.33%
EV / Gold Eq.: $1,839.25 $1,900.28 n/a $61.04
EV / Silver Eq.: $35.69 $29.22 n/a $-6.47
EV / Per Metal
as % Spot Price:		 37.98% 37.69% n/a -0.29%

Reserves &
Resources		 01/21/2026
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.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 108.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.93M 4.93M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 66.54M
Maximum Profit (Gold): $14,503.58M $15,487.85M n/a $984.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $14,503.58M $15,487.85M n/a $984.27M
Max Profit / Current MCap: 2.948 3.050 n/a 0.102
Max Profit Per Share (Gold): $58.72 $62.70 n/a $3.98
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $58.72 $62.70 n/a $3.98
Total Free Profit Per Share: $31.16 $34.70 n/a $3.54
FD MCap / Gold Eq.: $998.05 $1,030.30 n/a $32.25
FD MCap / Silver Eq.: $19.37 $15.84 n/a $-3.53
FD MCap / Per Metal
as % Spot Price:		 20.61% 20.43% n/a -0.18%
EV / Gold Eq.: $971.68 $1,003.92 n/a $32.25
EV / Silver Eq.: $18.86 $15.44 n/a $-3.42
EV / Per Metal
as % Spot Price:		 20.07% 19.91% n/a -0.16%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults