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$480.15M which is a rise of roughly 133% over the last five months. As of 05/05/2020 they have ~C$23M debt and ~C$28.84M cash. They have 144M 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 $480.15M 07/31/2020 $273.79M
Total Assets: $124.54M $132.82M 05/05/2020 $8.28M
Total Liabilities: $60.49M $64.51M 05/05/2020 $4.02M
Current Assets: $42.70M $45.54M 05/05/2020 $2.84M
Current Liabilities: $22.77M $24.29M 05/05/2020 $1.51M
Total Debt: $21.35M $22.77M 05/05/2020 $1.42M
Cash: $27.04M $28.84M 05/05/2020 $1.80M
Enterprise Value: $200.66M $474.07M 01/08/1985 $273.41M
Cash Flow: $27.03M $41.97M never $14.94M
Cash Flow Multiple: 7.64 11.44 never 3.81
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: 608,303,000 144,155,562 07/31/2020 -464,147,438
Shares (FD): 659,000,000 146,444,444 07/31/2020 -512,555,556
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) 
6,972,805
05/05/2020 -3,848,824
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 09/09/2020 n/a
Value Adjustment: -25% 25% never 50%

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% 09/09/2020 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 Western Australia, Australia 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 Western Australia, Australia 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 -28.36M
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 -25.52M
Maximum Profit (Gold): $134.42M $347.89M n/a $213.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $134.42M $347.89M n/a $213.48M
Max Profit / Current MCap: 0.651 0.725 n/a 0.073
Max Profit Per Share (Gold): $0.20 $2.38 n/a $2.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.20 $2.38 n/a $2.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $327.55 $762.14 n/a $434.59
FD Mkt. Cap / Silver Eq.: $2.88 $10.38 n/a $7.51
FD Mkt. Cap / Per Metal
as % Spot Price:
19.20% 39.47% n/a 20.27%
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 -81.03M
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 -63.44M
Maximum Profit (Gold): $334.12M $864.76M n/a $530.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $334.12M $864.76M n/a $530.64M
Max Profit / Current MCap: 1.619 1.801 n/a 0.182
Max Profit Per Share (Gold): $0.51 $5.91 n/a $5.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.51 $5.91 n/a $5.40
Total Free Profit Per Share: $0.07 $1.59 n/a $1.52
FD Mkt. Cap / Gold Eq.: $131.77 $306.61 n/a $174.84
FD Mkt. Cap / Silver Eq.: $1.16 $4.18 n/a $3.02
FD Mkt. Cap / Per Metal
as % Spot Price:
7.72% 15.88% n/a 8.16%

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 -121.54M
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 -81.68M
Maximum Profit (Gold): $430.13M $1,113.26M n/a $683.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $430.13M $1,113.26M n/a $683.13M
Max Profit / Current MCap: 2.084 2.319 n/a 0.234
Max Profit Per Share (Gold): $0.65 $7.60 n/a $6.95
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.65 $7.60 n/a $6.95
Total Free Profit Per Share: $0.21 $3.28 n/a $3.07
FD Mkt. Cap / Gold Eq.: $102.36 $238.17 n/a $135.81
FD Mkt. Cap / Silver Eq.: $0.90 $3.24 n/a $2.35
FD Mkt. Cap / Per Metal
as % Spot Price:
6.00% 12.33% n/a 6.33%

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.