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 175koz. 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$832.28M which is a rise of roughly 18% over the last fifteen months. As of 05/04/2023 they have ~C$29M debt and ~C$59.33M 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 $832.28M 05/04/2023 $125.89M
Total Assets: $235.67M $231.54M 05/04/2023 $-4.13M
Total Liabilities: $116.36M $114.32M 05/04/2023 $-2.04M
Current Assets: $69.97M $68.74M 05/04/2023 $-1.23M
Current Liabilities: $35.35M $34.73M 05/04/2023 $-0.62M
Total Debt: $29.46M $28.94M 05/04/2023 $-0.52M
Cash: $48.61M $59.33M 03/22/2024 $10.72M
Enterprise Value: $687.24M $801.89M 05/30/1995 $114.65M
Cash Flow: $105.06M $146.27M never $41.21M
Cash Flow Multiple: 6.72 5.69 never -1.03
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
Dividend (Annual): 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) 
175,000		 03/11/2024 25,000
Production (Silver Eq Oz.): (guess) 
11,811,060		 (guess) 
14,970,061		 03/11/2024 3,159,001
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 03/23/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023 0
Cash Flow Multiplier: 10 12 03/11/2024 2.00

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) 
175,000oz.		 03/11/2024 25,000oz.
Cash Cost: $900 $1,100 03/22/2024 $200.00
Extra Operating Cost: $450 $450 03/22/2024 $0.00
Total: $1,350 $1,550 03/22/2024 $200.00
Margin (Free Cash Flow): $700 (34%) $836 (35%) $135.40
G
R
A
D
E		 Underground (Avg): 2.20 g/t 2.70 g/t 03/23/2024 0.50 g/t
Open Pit (Avg): n/a 1.60 g/t 03/23/2024 1.60 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/23/2024 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 $1,200 03/22/2024 $200
Extra Operating Cost: $500 $500 03/22/2024 $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
Total: n/a n/a 05/04/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/04/2023 n/a
Open Pit (Avg): 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 8.84M
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 7.96M
Maximum Profit (Gold): $819.47M $977.89M n/a $158.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $819.47M $977.89M n/a $158.42M
Max Profit / Current MCap: 1.160 1.175 n/a 0.015
Max Profit Per Share (Gold): $4.50 $5.37 n/a $0.87
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.50 $5.37 n/a $0.87
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $603.75 $711.35 n/a $107.60
FD MCap / Silver Eq.: $7.67 $8.32 n/a $0.65
FD MCap / Per Metal
as % Spot Price:		 29.45% 29.82% n/a 0.37%
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 20.41M
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 16.29M
Maximum Profit (Gold): $1,676.76M $2,000.91M n/a $324.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,676.76M $2,000.91M n/a $324.15M
Max Profit / Current MCap: 2.374 2.404 n/a 0.030
Max Profit Per Share (Gold): $9.21 $10.99 n/a $1.78
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.21 $10.99 n/a $1.78
Total Free Profit Per Share: $3.94 $4.67 n/a $0.73
FD MCap / Gold Eq.: $295.06 $347.65 n/a $52.59
FD MCap / Silver Eq.: $3.75 $4.06 n/a $0.32
FD MCap / Per Metal
as % Spot Price:		 14.39% 14.57% n/a 0.18%

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 30.61M
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 20.88M
Maximum Profit (Gold): $2,149.53M $2,565.07M n/a $415.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,149.53M $2,565.07M n/a $415.54M
Max Profit / Current MCap: 3.043 3.082 n/a 0.039
Max Profit Per Share (Gold): $11.81 $14.09 n/a $2.28
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.81 $14.09 n/a $2.28
Total Free Profit Per Share: $6.54 $7.77 n/a $1.23
FD MCap / Gold Eq.: $230.17 $271.19 n/a $41.02
FD MCap / Silver Eq.: $2.92 $3.17 n/a $0.25
FD MCap / Per Metal
as % Spot Price:		 11.23% 11.37% n/a 0.14%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults