Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 150koz. of gold per year. They have approximately 4.5Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$645.36M which is a fall of roughly 9% over the last seven months. As of 05/04/2023 they have ~C$29M debt and ~C$48.55M cash. They have 174M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/04/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$706.39M
$645.36M
05/04/2023
$-61.03M
Total Assets:
$235.67M
$235.41M
05/04/2023
$-0.26M
Total Liabilities:
$116.36M
$116.24M
05/04/2023
$-0.13M
Current Assets:
$69.97M
$69.89M
05/04/2023
$-0.08M
Current Liabilities:
$35.35M
$35.31M
05/04/2023
$-0.04M
Total Debt:
$29.46M
$29.43M
05/04/2023
$-0.03M
Cash:
$48.61M
$48.55M
05/04/2023
$-0.05M
Enterprise Value:
$687.24M
$626.23M
11/04/1989
$-61.01M
Cash Flow:
$105.06M
$90.11M
never
$-14.96M
Cash Flow Multiple:
6.72
7.16
never
0.44
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
05/04/2023
n/a
Misc
05/04/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
174,000,000
174,000,000
05/04/2023
0
Shares (FD):
182,000,000
182,000,000
05/04/2023
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
05/04/2023
n/a
Production (Gold Eq Oz.):
(guess) 150,000
(guess) 150,000
05/04/2023
0
Production (Silver Eq Oz.) :
(guess) 11,811,060
(guess) 12,974,708
05/04/2023
1,163,648
Initial CapEx (Outstanding):
n/a
n/a
05/04/2023
n/a
Funding Option:
n/a
n/a
05/04/2023
n/a
Documentation:
none
PRODUCER
11/19/2023
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
0
Cash Flow Multiplier:
10
10
05/04/2023
0.00
Resource Data
GOLD
05/04/2023 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
05/04/2023
0.00M
Measured & Indicated:
3.00M
3.00M
05/04/2023
0.00M
Inferred:
1.50M
1.50M
05/04/2023
0.00M
Reserves & Resources:
4.50M
4.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.17M
1.17M
05/04/2023
0.00M
Measured & Indicated:
2.39M
2.39M
05/04/2023
0.00M
Inferred:
0.68M
0.68M
05/04/2023
0.00M
Reserves & Resources:
3.07M
3.07M
never
0.00M
C U R R E N T
Annual Production:
(guess) 150,000oz.
(guess) 150,000oz.
05/04/2023
0oz.
Cash Cost:
$900
$950
05/15/2023
$50.00
Extra Operating Cost:
$450
$450
05/04/2023
$0.00
Average Grade:
2.20 g/t
2.20 g/t
05/04/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/19/2023
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
05/04/2023
0.00M
Annual Production:
200,000oz.
200,000oz.
05/04/2023
0oz.
Cash Cost:
$1,000
$1,000
05/04/2023
$0
Extra Operating Cost:
$500
$500
05/04/2023
$0
SILVER
05/04/2023 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
05/04/2023
0.00M
Measured & Indicated:
n/a
n/a
05/04/2023
0.00M
Inferred:
n/a
n/a
05/04/2023
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
05/04/2023
0.00M
Measured & Indicated:
n/a
n/a
05/04/2023
0.00M
Inferred:
n/a
n/a
05/04/2023
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
05/04/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/04/2023
$0.00
Average Grade:
n/a
n/a
05/04/2023
n/a
Recovery Rate:
n/a
n/a
05/04/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/04/2023
0.00M
Annual Production:
n/a
n/a
05/04/2023
n/a
Cash Cost:
n/a
n/a
05/04/2023
n/a
Extra Operating Cost:
n/a
n/a
05/04/2023
n/a
Property
Last Analysis Data (05/04/2023)
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
05/04/2023 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
10.08M
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
9.08M
Maximum Profit (Gold):
$819.47M
$702.82M
n/a
$-116.65M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$819.47M
$702.82M
n/a
$-116.65M
Max Profit / Current MCap:
1.160
1.089
n/a
-0.071
Max Profit Per Share (Gold):
$4.50
$3.86
n/a
$-0.64
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.50
$3.86
n/a
$-0.64
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$603.75
$551.59
n/a
$-52.16
FD MCap / Silver Eq.:
$7.67
$6.38
n/a
$-1.29
FD MCap / Per Metal as % Spot Price:
29.45%
27.57%
n/a
-1.88%
Measured & Indicated
05/04/2023 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
23.27M
P L A U S I B L E
Gold Eq. Oz.:
2.39M
2.39M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
18.57M
Maximum Profit (Gold):
$1,676.76M
$1,438.08M
n/a
$-238.68M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,676.76M
$1,438.08M
n/a
$-238.68M
Max Profit / Current MCap:
2.374
2.228
n/a
-0.145
Max Profit Per Share (Gold):
$9.21
$7.90
n/a
$-1.31
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$9.21
$7.90
n/a
$-1.31
Total Free Profit Per Share:
$3.94
$3.08
n/a
$-0.86
FD MCap / Gold Eq.:
$295.06
$269.57
n/a
$-25.49
FD MCap / Silver Eq.:
$3.75
$3.12
n/a
$-0.63
FD MCap / Per Metal as % Spot Price:
14.39%
13.47%
n/a
-0.92%
Reserves & Resources
05/04/2023 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.):
4.50M
4.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
34.91M
P L A U S I B L E
Gold Eq. Oz.:
3.07M
3.07M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
23.81M
Maximum Profit (Gold):
$2,149.53M
$1,843.55M
n/a
$-305.98M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,149.53M
$1,843.55M
n/a
$-305.98M
Max Profit / Current MCap:
3.043
2.857
n/a
-0.186
Max Profit Per Share (Gold):
$11.81
$10.13
n/a
$-1.68
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$11.81
$10.13
n/a
$-1.68
Total Free Profit Per Share:
$6.54
$5.31
n/a
$-1.23
FD MCap / Gold Eq.:
$230.17
$210.28
n/a
$-19.89
FD MCap / Silver Eq.:
$2.92
$2.43
n/a
$-0.49
FD MCap / Per Metal as % Spot Price:
11.23%
10.51%
n/a
-0.72%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/04/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7365
CAD 0.7357
12/08/2023
Spot Gold:
$2,050.40
$2,000.70
12/08/2023
$-49.70
Spot Silver:
$26.04
$23.13
12/08/2023
$-2.91
Gold:Silver Ratio:
78.74
86.50
12/08/2023
7.76
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: