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
TSE:KRR CAD
OTCMKTS:KRRGF USD

Description

Karora Resources Inc. are a gold focused mid-tier producer with two producing mines in Australia and USA, one mine in development in Australia and two exploration properties. Currently they produce roughly 120koz. of gold per year. They have approximately 3.5Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$518.4M which is a rise of roughly 2% over the last eight months. As of 05/10/2021 they have ~C$24M debt and ~C$59.92M cash. They have 146M 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 05/10/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $508.44M $518.40M 05/10/2021 $9.95M
Total Assets: $263.79M $255.68M 05/10/2021 $-8.12M
Total Liabilities: $130.25M $126.24M 05/10/2021 $-4.01M
Current Assets: $78.31M $75.90M 05/10/2021 $-2.41M
Current Liabilities: $39.57M $38.35M 05/10/2021 $-1.22M
Total Debt: $24.73M $23.97M 05/10/2021 $-0.76M
Cash: $61.83M $59.92M 05/10/2021 $-1.90M
Enterprise Value: $471.35M $482.44M 04/15/1985 $11.10M
Cash Flow: $37.42M $51.88M never $14.46M
Cash Flow Multiple: 13.59 9.99 never -3.60
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 05/10/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/10/2021 0.00%
Misc 05/10/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 146,286,000 146,286,000 05/10/2021 0
Shares (FD): 160,201,000 160,201,000 05/10/2021 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 05/10/2021 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
120,000
11/08/2021 20,000
Production (Silver Eq Oz.): (guess) 
6,732,110
(guess) 
9,507,934
11/08/2021 2,775,824
Initial CapEx (Outstanding): n/a n/a 05/10/2021 n/a
Funding Option: n/a n/a 05/10/2021 n/a
Documentation: none PRODUCER 11/08/2021 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 05/10/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.30M 1.30M 05/10/2021 0.00M
Measured & Indicated: 2.50M 2.50M 05/10/2021 0.00M
Inferred: 1.00M 1.00M 05/10/2021 0.00M
Reserves & Resources: 3.50M 3.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.17M 1.17M 05/10/2021 0.00M
Measured & Indicated: 2.03M 2.03M 05/10/2021 0.00M
Inferred: 0.45M 0.45M 05/10/2021 0.00M
Reserves & Resources: 2.48M 2.48M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
120,000oz.
11/08/2021 20,000oz.
Cash Cost: $900 $800 11/08/2021 $-100.00
Extra Operating Cost: $400 $400 05/10/2021 $0.00
Average Grade: 2.20 g/t 2.20 g/t 05/10/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/08/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 05/10/2021 0.00M
Annual Production: 150,000oz. 200,000oz. 08/09/2021 50,000oz.
Cash Cost: $900 $850 08/09/2021 $-50
Extra Operating Cost: $450 $450 05/10/2021 $0
SILVER 05/10/2021
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 05/10/2021 0.00M
Measured & Indicated: n/a n/a 05/10/2021 0.00M
Inferred: n/a n/a 05/10/2021 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 05/10/2021 0.00M
Measured & Indicated: n/a n/a 05/10/2021 0.00M
Inferred: n/a n/a 05/10/2021 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 05/10/2021 $0.00
Extra Operating Cost: n/a n/a 05/10/2021 $0.00
Average Grade: n/a n/a 05/10/2021 n/a
Recovery Rate: n/a n/a 05/10/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/10/2021 0.00M
Annual Production: n/a n/a 05/10/2021 n/a
Cash Cost: n/a n/a 05/10/2021 n/a
Extra Operating Cost: n/a n/a 05/10/2021 n/a

Property

Last Analysis Data  (05/10/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Western Australia, Australia Beta Hunt 100% (guess) n/a Both show
Low resources, but significant exploration potential.
Development Western Australia, Australia Spargos 100% (guess) n/a n/a show
150,000 oz, growing in size.
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  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Western Australia, Australia Beta Hunt 100% (guess) n/a Both show
Low resources, but significant exploration potential.
Development Western Australia, Australia Spargos 100% (guess) n/a n/a show
150,000 oz, growing in size.
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
05/10/2021
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 15.49M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.17M 1.17M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 13.94M
Maximum Profit (Gold): $547.19M $632.27M n/a $85.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $547.19M $632.27M n/a $85.07M
Max Profit / Current MCap: 1.076 1.220 n/a 0.143
Max Profit Per Share (Gold): $3.42 $3.95 n/a $0.53
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.42 $3.95 n/a $0.53
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $434.57 $443.07 n/a $8.51
FD Mkt. Cap / Silver Eq.: $6.46 $5.59 n/a $-0.86
FD Mkt. Cap / Per Metal
as % Spot Price:
23.69% 24.38% n/a 0.69%
Measured &
Indicated
05/10/2021
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 29.78M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.03M 2.03M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 24.23M
Maximum Profit (Gold): $951.28M $1,099.17M n/a $147.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $951.28M $1,099.17M n/a $147.90M
Max Profit / Current MCap: 1.871 2.120 n/a 0.249
Max Profit Per Share (Gold): $5.94 $6.86 n/a $0.92
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.94 $6.86 n/a $0.92
Total Free Profit Per Share: $2.09 $2.81 n/a $0.72
FD Mkt. Cap / Gold Eq.: $249.97 $254.86 n/a $4.89
FD Mkt. Cap / Silver Eq.: $3.71 $3.22 n/a $-0.50
FD Mkt. Cap / Per Metal
as % Spot Price:
13.63% 14.02% n/a 0.40%

Reserves &
Resources
05/10/2021
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.): 3.50M 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 41.69M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.48M 2.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 29.59M
Maximum Profit (Gold): $1,161.74M $1,342.35M n/a $180.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,161.74M $1,342.35M n/a $180.62M
Max Profit / Current MCap: 2.285 2.589 n/a 0.305
Max Profit Per Share (Gold): $7.25 $8.38 n/a $1.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.25 $8.38 n/a $1.13
Total Free Profit Per Share: $3.40 $4.33 n/a $0.93
FD Mkt. Cap / Gold Eq.: $204.69 $208.69 n/a $4.01
FD Mkt. Cap / Silver Eq.: $3.04 $2.63 n/a $-0.41
FD Mkt. Cap / Per Metal
as % Spot Price:
11.16% 11.48% n/a 0.32%

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.     ×