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

Kairos Minerals

www: www.kairosminerals.com.au   email: info@kairosminerals.com.au
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:KAI AUD
OTCMKTS:KAIFF USD

Description

Kairos Minerals are a gold focused junior, project generator with three exploration properties in Australia. They have approximately 1.6Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~A$23.95M which is a fall of roughly 13% over the last ten months. As of 03/09/2024 they have no debt and ~A$3.12M cash. They have 2,621M shares outstanding and trade on the Australian 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 03/09/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $27.42M $23.95M 03/09/2024
Total Assets: $16.58M $15.60M 03/09/2024
Total Liabilities: $0.73M $0.69M 03/09/2024
Current Assets: $3.32M $3.12M 03/09/2024
Current Liabilities: $0.66M $0.62M 03/09/2024
Total Debt: $0.00M $0.00M 03/09/2024
Cash: $3.32M $3.12M 03/09/2024
Enterprise Value: $24.10M $20.83M 08/29/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 03/09/2024
Misc 03/09/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 2,620,912,189 2,620,912,189 03/09/2024
Shares (FD): 2,953,000,000 2,953,000,000 03/09/2024
Insider Ownership: n/a n/a 03/09/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 03/09/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/09/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/09/2024
Initial CapEx (Outstanding): n/a n/a 03/09/2024
Funding Option: n/a n/a 03/09/2024
Documentation: none none 03/09/2024
Future MCap Modifier: 0.02
PG/Explorer: Average Project
 0.02
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiplier: none none 03/09/2024

Resource Data

GOLD 03/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 03/09/2024
Measured & Indicated: 0.80M 0.80M 03/09/2024
Inferred: 0.80M 0.80M 03/09/2024
Reserves & Resources: 1.60M 1.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/09/2024
Measured & Indicated: 0.51M 0.51M 03/09/2024
Inferred: 0.32M 0.32M 03/09/2024
Reserves & Resources: 0.83M 0.83M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 03/09/2024
Extra Operating Cost: $350 $350 03/09/2024
Total: $1,100 $1,100 03/09/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 1.00 g/t n/a 03/09/2024
Open Pit (Avg): n/a 1.00 g/t 03/09/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/09/2024
F
U
T
U
R
E		 Proven & Probable: 1.20M 1.20M 03/09/2024
Annual Production: n/a n/a 03/09/2024
Cash Cost: n/a n/a 03/09/2024
Extra Operating Cost: n/a n/a 03/09/2024
SILVER 03/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 03/09/2024
Measured & Indicated: n/a n/a 03/09/2024
Inferred: n/a n/a 03/09/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/09/2024
Measured & Indicated: n/a n/a 03/09/2024
Inferred: n/a n/a 03/09/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 03/09/2024
Extra Operating Cost: n/a n/a 03/09/2024
Total: n/a n/a 03/09/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/09/2024
Open Pit (Avg): n/a n/a 03/09/2024
Recovery Rate: n/a n/a 03/09/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/09/2024
Annual Production: n/a n/a 03/09/2024
Cash Cost: n/a n/a 03/09/2024
Extra Operating Cost: n/a n/a 03/09/2024

Property

Last Analysis Data  (03/09/2024)
Stage Name Owned Au Ag Cu Notes
Exp Mt York 100% show
1.6M oz at 1 gpt.
Exp Pilbara 100% show
Early exploration.

Discovery

850,000 oz.
Exp Roe Hills 100% show
Significant REE discovery.
Total Land Package Size (ha): 200,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mt York 100% show
1.6M oz at 1 gpt.
Exp Pilbara 100% show
Early exploration.

Discovery

850,000 oz.
Exp Roe Hills 100% show
Significant REE discovery.
Total Land Package Size (ha): 200,000  

Profitability (by resource)

Proven &
Probable		 03/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 03/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.80M 0.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.51M 0.51M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $552.19M $768.92M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $552.19M $768.92M n/a
Max Profit / Current MCap: 20.138 32.100 n/a
Max Profit Per Share (Gold): $0.19 $0.26 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.19 $0.26 n/a
Total Free Profit Per Share: $0.17 $0.25 n/a
FD MCap / Gold Eq.: $53.56 $46.79 n/a
FD MCap / Silver Eq.: $0.60 $0.52 n/a
FD MCap / Per Metal
as % Spot Price:		 2.46% 1.80% n/a

Reserves &
Resources		 03/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.60M 1.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $897.31M $1,249.50M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $897.31M $1,249.50M n/a
Max Profit / Current MCap: 32.724 52.162 n/a
Max Profit Per Share (Gold): $0.30 $0.42 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.30 $0.42 n/a
Total Free Profit Per Share: $0.29 $0.41 n/a
FD MCap / Gold Eq.: $32.96 $28.79 n/a
FD MCap / Silver Eq.: $0.37 $0.32 n/a
FD MCap / Per Metal
as % Spot Price:		 1.51% 1.11% n/a

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.     ×