Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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 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$542.81M which is a fall of roughly 23% over the last ten months. As of 05/04/2023 they have ~C$30M debt and ~C$48.97M cash. They have 174M 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 05/04/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $706.39M $542.81M 05/04/2023 $-163.57M
Total Assets: $235.67M $237.41M 05/04/2023 $1.74M
Total Liabilities: $116.36M $117.22M 05/04/2023 $0.86M
Current Assets: $69.97M $70.48M 05/04/2023 $0.52M
Current Liabilities: $35.35M $35.61M 05/04/2023 $0.26M
Total Debt: $29.46M $29.68M 05/04/2023 $0.22M
Cash: $48.61M $48.97M 05/04/2023 $0.36M
Enterprise Value: $687.24M $523.52M 08/04/1986 $-163.71M
Cash Flow: $105.06M $95.25M never $-9.81M
Cash Flow Multiple: 6.72 5.70 never -1.02
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) 
13,323,876
05/04/2023 1,512,816
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: 0.2
Producer: Growth Potential
0.2
Producer: 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 Name Owned Au Ag Cu Notes
Prod Beta Hunt 100% show
Low resources, but significant exploration potential.
Dev Spargos 100% show
150,000 oz, growing in size.
Exp Higginsville 100% show
Mine and mill.

1+ million oz.
Exp Qiqavik 44% show
Early exploration.
Prod Carolina 44% show
Early exploration
Total Land Package Size (ha): 200,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Beta Hunt 100% show
Low resources, but significant exploration potential.
Dev Spargos 100% show
150,000 oz, growing in size.
Exp Higginsville 100% show
Mine and mill.

1+ million oz.
Exp Qiqavik 44% show
Early exploration.
Prod Carolina 44% 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 13.11M
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 11.80M
Maximum Profit (Gold): $819.47M $742.95M n/a $-76.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $819.47M $742.95M n/a $-76.52M
Max Profit / Current MCap: 1.160 1.369 n/a 0.209
Max Profit Per Share (Gold): $4.50 $4.08 n/a $-0.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.50 $4.08 n/a $-0.42
Total Free Profit Per Share: $0.00 $0.06 n/a $0.06
FD MCap / Gold Eq.: $603.75 $463.94 n/a $-139.80
FD MCap / Silver Eq.: $7.67 $5.22 n/a $-2.44
FD MCap / Per Metal
as % Spot Price:
29.45% 22.80% n/a -6.65%
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 30.26M
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 24.14M
Maximum Profit (Gold): $1,676.76M $1,520.19M n/a $-156.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,676.76M $1,520.19M n/a $-156.57M
Max Profit / Current MCap: 2.374 2.801 n/a 0.427
Max Profit Per Share (Gold): $9.21 $8.35 n/a $-0.86
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.21 $8.35 n/a $-0.86
Total Free Profit Per Share: $3.94 $4.33 n/a $0.39
FD MCap / Gold Eq.: $295.06 $226.74 n/a $-68.33
FD MCap / Silver Eq.: $3.75 $2.55 n/a $-1.19
FD MCap / Per Metal
as % Spot Price:
14.39% 11.14% n/a -3.25%

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 45.38M
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 30.95M
Maximum Profit (Gold): $2,149.53M $1,948.82M n/a $-200.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,149.53M $1,948.82M n/a $-200.71M
Max Profit / Current MCap: 3.043 3.590 n/a 0.547
Max Profit Per Share (Gold): $11.81 $10.71 n/a $-1.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.81 $10.71 n/a $-1.10
Total Free Profit Per Share: $6.54 $6.69 n/a $0.15
FD MCap / Gold Eq.: $230.17 $176.87 n/a $-53.30
FD MCap / Silver Eq.: $2.92 $1.99 n/a $-0.93
FD MCap / Per Metal
as % Spot Price:
11.23% 8.69% n/a -2.53%

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.     ×