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

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 150koz. 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 ~$1355.09M which is a rise of roughly 6% over the last five months. As of 01/14/2024 they have no debt and ~$81M 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

Change
Item Value Value Updated Value
MCap (FD): $1,273.07M $1,355.09M 01/14/2024 $82.02M
Total Assets: $125.00M $125.00M 01/14/2024 $0.00M
Total Liabilities: $31.00M $31.00M 01/14/2024 $0.00M
Current Assets: $81.00M $81.00M 01/14/2024 $0.00M
Current Liabilities: $21.00M $21.00M 01/14/2024 $0.00M
Total Debt: $0.00M $0.00M 01/14/2024 $0.00M
Cash: $81.00M $81.00M 01/14/2024 $0.00M
Enterprise Value: $1,192.07M $1,274.09M 05/17/2010 $82.02M
Cash Flow: $127.50M $160.62M never $33.12M
Cash Flow Multiple: 9.98 8.44 never -1.55
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 01/14/2024 n/a
Misc 01/14/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 234,322,462 234,322,462 01/14/2024 0
Shares (FD): 245,700,000 245,700,000 01/14/2024 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2017 01/14/2024 n/a
Production (Gold Eq Oz.): (guess) 
150,000
(guess) 
150,000
04/01/2024 0
Production (Silver Eq Oz.): (guess) 
13,225,806
(guess) 
11,768,763
04/01/2024 -1,457,044
Initial CapEx (Outstanding): n/a n/a 01/14/2024 n/a
Funding Option: n/a n/a 01/14/2024 n/a
Documentation: none PRODUCER 04/01/2024 n/a
Future MCap Modifier: 0.25
Producer: Quality
0.25
Producer: Quality
04/24/2023 0
Cash Flow Multiplier: 12 12 01/14/2024 0.00

Resource Data

GOLD 01/14/2024
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 01/14/2024 0.00M
Measured & Indicated: 3.00M 3.00M 01/14/2024 0.00M
Inferred: 5.00M 5.00M 01/14/2024 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 01/14/2024 0.00M
Measured & Indicated: 2.60M 2.60M 01/14/2024 0.00M
Inferred: 2.33M 2.33M 01/14/2024 0.00M
Reserves & Resources: 4.93M 4.93M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
150,000oz.
(guess) 
150,000oz.
04/01/2024 0oz.
Cash Cost: $700 $500 04/01/2024 $-200.00
Extra Operating Cost: $500 $750 04/01/2024 $250.00
Total: $1,200 $1,250 04/01/2024 $50.00
Margin (Free Cash Flow): $850 (41%) $1,071 (46%) $220.80
G
R
A
D
E
Underground (Avg): 9.00 g/t 9.00 g/t 01/14/2024 n/a
Open Pit (Avg): n/a n/a 01/14/2024 n/a
Recovery Rate: (CG)  93.00% (CG)  93.00% 04/01/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 01/14/2024 0.00M
Annual Production: 450,000oz. 450,000oz. 01/14/2024 0oz.
Cash Cost: $800 $650 04/01/2024 $-150
Extra Operating Cost: $500 $750 04/01/2024 $250
SILVER 01/14/2024
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 01/14/2024 0.00M
Measured & Indicated: n/a n/a 01/14/2024 0.00M
Inferred: n/a n/a 01/14/2024 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 01/14/2024 0.00M
Measured & Indicated: n/a n/a 01/14/2024 0.00M
Inferred: n/a n/a 01/14/2024 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 01/14/2024 $0.00
Extra Operating Cost: n/a n/a 01/14/2024 $0.00
Total: n/a n/a 01/14/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 01/14/2024 n/a
Open Pit (Avg): n/a n/a 01/14/2024 n/a
Recovery Rate: n/a n/a 01/14/2024 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/14/2024 0.00M
Annual Production: n/a n/a 01/14/2024 n/a
Cash Cost: n/a n/a 01/14/2024 n/a
Extra Operating Cost: n/a n/a 01/14/2024 n/a

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

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 -19.43M
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 -18.07M
Maximum Profit (Gold): $1,581.00M $1,991.69M n/a $410.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,581.00M $1,991.69M n/a $410.69M
Max Profit / Current MCap: 1.242 1.470 n/a 0.228
Max Profit Per Share (Gold): $6.43 $8.11 n/a $1.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.43 $8.11 n/a $1.67
Total Free Profit Per Share: $0.00 $0.56 n/a $0.56
FD MCap / Gold Eq.: $684.45 $728.54 n/a $44.10
FD MCap / Silver Eq.: $7.76 $9.29 n/a $1.52
FD MCap / Per Metal
as % Spot Price:
33.39% 31.39% n/a -2.00%
Measured &
Indicated
01/14/2024
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 -29.14M
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 -25.29M
Maximum Profit (Gold): $2,213.40M $2,788.36M n/a $574.96M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,213.40M $2,788.36M n/a $574.96M
Max Profit / Current MCap: 1.739 2.058 n/a 0.319
Max Profit Per Share (Gold): $9.01 $11.35 n/a $2.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.01 $11.35 n/a $2.34
Total Free Profit Per Share: $2.08 $3.80 n/a $1.72
FD MCap / Gold Eq.: $488.89 $520.39 n/a $31.50
FD MCap / Silver Eq.: $5.54 $6.63 n/a $1.09
FD MCap / Per Metal
as % Spot Price:
23.85% 22.42% n/a -1.43%

Reserves &
Resources
01/14/2024
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 -77.71M
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 -47.88M
Maximum Profit (Gold): $4,189.65M $5,277.97M n/a $1,088.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,189.65M $5,277.97M n/a $1,088.32M
Max Profit / Current MCap: 3.291 3.895 n/a 0.604
Max Profit Per Share (Gold): $17.05 $21.48 n/a $4.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.05 $21.48 n/a $4.43
Total Free Profit Per Share: $10.12 $13.93 n/a $3.81
FD MCap / Gold Eq.: $258.28 $274.92 n/a $16.64
FD MCap / Silver Eq.: $2.93 $3.50 n/a $0.57
FD MCap / Per Metal
as % Spot Price:
12.60% 11.85% n/a -0.75%

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.     ×