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

Karora Resources Inc.

www: www.karoraresources.com   email: info@karoraresources.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:KRRGF USD
TSE:KRR CAD

Description

Karora Resources Inc. are a gold focused mid-tier producer with two producing mines in Australia and USA and two exploration properties. Currently they produce roughly 95koz. of gold per year. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$262.69M which is a rise of roughly 27% over the last two months. As of 05/05/2020 they have ~C$22M debt and ~C$28.05M cash. They have 608M 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 05/05/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $206.35M $262.69M 05/05/2020 $56.34M
Total Assets: $124.54M $129.18M 05/05/2020 $4.64M
Total Liabilities: $60.49M $62.75M 05/05/2020 $2.25M
Current Assets: $42.70M $44.29M 05/05/2020 $1.59M
Current Liabilities: $22.77M $23.62M 05/05/2020 $0.85M
Total Debt: $21.35M $22.15M 05/05/2020 $0.80M
Cash: $27.04M $28.05M 05/05/2020 $1.01M
Enterprise Value: $200.66M $256.78M 02/19/1978 $56.12M
Cash Flow: $27.03M $33.66M never $6.64M
Cash Flow Multiple: 7.64 7.80 never 0.17
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 05/05/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/05/2020 0.00%
Misc 05/05/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 608,303,000 608,303,000 05/05/2020 0
Shares (FD): 659,000,000 659,000,000 05/05/2020 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/05/2020 n/a
Production (Gold Eq Oz.): (guess) 
95,000
(guess) 
95,000
05/05/2020 0
Production (Silver Eq Oz.): (guess) 
10,821,629
(guess) 
9,185,707
05/05/2020 -1,635,922
Initial CapEx (Outstanding): n/a n/a 05/05/2020 n/a
Funding Option: n/a n/a 05/05/2020 n/a
Documentation: none PRODUCER 06/22/2020 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 05/05/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.70M 0.70M 05/05/2020 0.00M
Measured & Indicated: 2.00M 2.00M 05/05/2020 0.00M
Inferred: 1.00M 1.00M 05/05/2020 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.63M 0.63M 05/05/2020 0.00M
Measured & Indicated: 1.57M 1.57M 05/05/2020 0.00M
Inferred: 0.45M 0.45M 05/05/2020 0.00M
Reserves & Resources: 2.02M 2.02M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
95,000oz.
(guess) 
95,000oz.
05/05/2020 0oz.
Cash Cost: $900 $900 05/05/2020 $0.00
Extra Operating Cost: $400 $400 05/05/2020 $0.00
Average Grade: 2.20 g/t 2.20 g/t 05/05/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/22/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 05/05/2020 0.00M
Annual Production: 95,000oz. 95,000oz. 05/05/2020 0oz.
Cash Cost: $900 $900 05/05/2020 $0
Extra Operating Cost: $400 $400 05/05/2020 $0
SILVER 05/05/2020
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 05/05/2020 0.00M
Measured & Indicated: n/a n/a 05/05/2020 0.00M
Inferred: n/a n/a 05/05/2020 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 05/05/2020 0.00M
Measured & Indicated: n/a n/a 05/05/2020 0.00M
Inferred: n/a n/a 05/05/2020 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 05/05/2020 $0.00
Extra Operating Cost: n/a n/a 05/05/2020 $0.00
Average Grade: n/a n/a 05/05/2020 n/a
Recovery Rate: n/a n/a 05/05/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/05/2020 0.00M
Annual Production: n/a n/a 05/05/2020 n/a
Cash Cost: n/a n/a 05/05/2020 n/a
Extra Operating Cost: n/a n/a 05/05/2020 n/a

Property

Last Analysis Data  (05/05/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Beta Hunt 100% (guess) n/a Both show
Low resources, but significant exploration potential.
Production Carolina, USA Carolina 44% (guess) n/a Open Pit show
Early exploration
Exploration Western Australia, Australia Higginsville 100% (guess) 200,000 n/a show
Mine and mill.

1+ million oz.
Exploration Quebec, Canada Qiqavik 44% (guess) n/a n/a show
Early exploration.
Total Land Package Size (ha): 200,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Beta Hunt 100% (guess) n/a Both show
Low resources, but significant exploration potential.
Exploration Western Australia, Australia Higginsville 100% (guess) 200,000 n/a show
Mine and mill.

1+ million oz.
Exploration Quebec, Canada Qiqavik 44% (guess) n/a n/a show
Early exploration.
Production Carolina, USA Carolina 44% (guess) n/a Open Pit show
Early exploration
Total Land Package Size (ha): 200,000  

Profitability (by resource)

Proven &
Probable
05/05/2020
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.): 0.70M 0.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -12.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.63M 0.63M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -10.85M
Maximum Profit (Gold): $134.42M $167.43M n/a $33.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $134.42M $167.43M n/a $33.01M
Max Profit / Current MCap: 0.651 0.637 n/a -0.014
Max Profit Per Share (Gold): $0.20 $0.25 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.20 $0.25 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $327.55 $416.97 n/a $89.42
FD Mkt. Cap / Silver Eq.: $2.88 $4.31 n/a $1.44
FD Mkt. Cap / Per Metal
as % Spot Price:
19.20% 23.09% n/a 3.89%
Measured &
Indicated
05/05/2020
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 -34.44M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.57M 1.57M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -26.97M
Maximum Profit (Gold): $334.12M $416.17M n/a $82.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $334.12M $416.17M n/a $82.05M
Max Profit / Current MCap: 1.619 1.584 n/a -0.035
Max Profit Per Share (Gold): $0.51 $0.63 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.51 $0.63 n/a $0.12
Total Free Profit Per Share: $0.07 $0.09 n/a $0.02
FD Mkt. Cap / Gold Eq.: $131.77 $167.75 n/a $35.97
FD Mkt. Cap / Silver Eq.: $1.16 $1.73 n/a $0.58
FD Mkt. Cap / Per Metal
as % Spot Price:
7.72% 9.29% n/a 1.57%

Reserves &
Resources
05/05/2020
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 -51.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.02M 2.02M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -34.72M
Maximum Profit (Gold): $430.13M $535.76M n/a $105.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $430.13M $535.76M n/a $105.63M
Max Profit / Current MCap: 2.084 2.040 n/a -0.045
Max Profit Per Share (Gold): $0.65 $0.81 n/a $0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.65 $0.81 n/a $0.16
Total Free Profit Per Share: $0.21 $0.27 n/a $0.06
FD Mkt. Cap / Gold Eq.: $102.36 $130.30 n/a $27.94
FD Mkt. Cap / Silver Eq.: $0.90 $1.35 n/a $0.45
FD Mkt. Cap / Per Metal
as % Spot Price:
6.00% 7.21% n/a 1.22%

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.