Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:ODV
CAD
OTCMKTS:RNGTD
USD
Description
Osisko Development Corp are a gold focused junior, emerging mid-tier producer with two producing mines in Canada and USA, one mine in development in Canada and one exploration property. Currently they produce roughly 25koz. of gold per year. They have approximately 7Moz. of gold in the reserves and resources category of which 3.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$528.2M which is a rise of roughly 8% over the last five months. As of 01/05/2022 they have no debt and ~C$56.47M cash. They have 58M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
01/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$487.23M
$528.20M
05/25/2022
$40.96M
Total Assets:
$591.25M
$589.85M
01/05/2022
$-1.40M
Total Liabilities:
$89.63M
$89.42M
01/05/2022
$-0.21M
Current Assets:
$80.20M
$80.01M
01/05/2022
$-0.19M
Current Liabilities:
$44.82M
$44.71M
01/05/2022
$-0.11M
Total Debt:
$0.00M
$0.00M
01/05/2022
$0.00M
Cash:
$56.61M
$56.47M
01/05/2022
$-0.13M
Enterprise Value:
$430.62M
$471.72M
12/12/1984
$41.10M
Cash Flow:
$7.18M
$7.94M
never
$0.76M
Cash Flow Multiple:
67.89
66.54
never
-1.35
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
01/05/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
01/05/2022
0.00%
Misc
01/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
133,203,000
58,000,000
05/25/2022
-75,203,000
Shares (FD):
151,146,000
74,000,000
05/25/2022
-77,146,000
Insider Ownership:
n/a
60%
05/25/2022
60%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2025
01/05/2022
n/a
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 25,000
01/05/2022
0
Production (Silver Eq Oz.) :
(guess) 1,989,121
(guess) 2,094,937
01/05/2022
105,816
Initial CapEx (Outstanding):
$350.00M71.83% of Mkt.Cap
$350.00M66.26% of Mkt.Cap
01/05/2022
$0.00M
Funding Option:
n/a
n/a
01/05/2022
n/a
Documentation:
none
PRODUCER
05/25/2022
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
01/05/2022 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
01/05/2022
0.00M
Measured & Indicated:
3.20M
3.20M
01/05/2022
0.00M
Inferred:
3.80M
3.80M
01/05/2022
0.00M
Reserves & Resources:
7.00M
7.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
01/05/2022
0.00M
Measured & Indicated:
2.30M
2.30M
01/05/2022
0.00M
Inferred:
1.71M
1.71M
01/05/2022
0.00M
Reserves & Resources:
4.01M
4.01M
never
0.00M
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 25,000oz.
01/05/2022
0oz.
Cash Cost:
$950
$950
01/05/2022
$0.00
Extra Operating Cost:
$450
$450
01/05/2022
$0.00
Average Grade:
4.50 g/t
4.50 g/t
01/05/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/25/2022
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
01/05/2022
0.00M
Annual Production:
250,000oz.
250,000oz.
01/05/2022
0oz.
Cash Cost:
$850
$850
01/05/2022
$0
Extra Operating Cost:
$450
$450
01/05/2022
$0
SILVER
01/05/2022 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
01/05/2022
0.00M
Measured & Indicated:
n/a
n/a
01/05/2022
0.00M
Inferred:
n/a
n/a
01/05/2022
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
01/05/2022
0.00M
Measured & Indicated:
n/a
n/a
01/05/2022
0.00M
Inferred:
n/a
n/a
01/05/2022
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
01/05/2022
$0.00
Extra Operating Cost:
n/a
n/a
01/05/2022
$0.00
Average Grade:
n/a
n/a
01/05/2022
n/a
Recovery Rate:
n/a
n/a
01/05/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/05/2022
0.00M
Annual Production:
n/a
n/a
01/05/2022
n/a
Cash Cost:
n/a
n/a
01/05/2022
n/a
Extra Operating Cost:
n/a
n/a
01/05/2022
n/a
Property
Last Analysis Data (01/05/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Colombia , Canada
Bonanza Ledge
100% (guess)
1,000
Underground
show
500,000 oz at 4.4 gpt
Development
British Columbia , Canada
Caribou
100% (guess)
20,000
Underground
show
3 million oz underground project.
Exploration
Mexico , Mexico
San Antonio
100% (guess)
11,000
n/a
show
1 million oz open pit project
Low capex $25 million
Permitted
50,000 oz per year
Total Land Package Size (ha):
32,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Colombia , Canada
Bonanza Ledge
100% (guess)
1,000
Underground
show
500,000 oz at 4.4 gpt
Development
British Columbia , Canada
Caribou
100% (guess)
20,000
Underground
show
3 million oz underground project.
Exploration
Mexico , Mexico
San Antonio
100% (guess)
11,000
n/a
show
1 million oz open pit project
Low capex $25 million
Permitted
50,000 oz per year
Production
Utah , USA
Tintic
100% (guess)
5,500
Underground
show
23 past producing mines.
Total Land Package Size (ha):
37,500
Profitability (by resource)
Proven & Probable
01/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
01/05/2022 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.):
3.20M
3.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
13.54M
P L A U S I B L E
Gold Eq. Oz.:
2.30M
2.30M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
9.75M
Maximum Profit (Gold):
$826.76M
$914.46M
n/a
$87.70M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$826.76M
$914.46M
n/a
$87.70M
Max Profit / Current MCap:
1.697
1.731
n/a
0.034
Max Profit Per Share (Gold):
$5.47
$12.36
n/a
$6.89
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.47
$12.36
n/a
$6.89
Total Free Profit Per Share:
$1.37
$3.26
n/a
$1.89
FD Mkt. Cap / Gold Eq.:
$211.47
$229.25
n/a
$17.78
FD Mkt. Cap / Silver Eq.:
$2.66
$2.74
n/a
$0.08
FD Mkt. Cap / Per Metal as % Spot Price:
11.68%
12.37%
n/a
0.69%
Reserves & Resources
01/05/2022 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.):
7.00M
7.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
29.63M
P L A U S I B L E
Gold Eq. Oz.:
4.01M
4.01M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
16.99M
Maximum Profit (Gold):
$1,440.37M
$1,593.16M
n/a
$152.78M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,440.37M
$1,593.16M
n/a
$152.78M
Max Profit / Current MCap:
2.956
3.016
n/a
0.060
Max Profit Per Share (Gold):
$9.53
$21.53
n/a
$12.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$9.53
$21.53
n/a
$12.00
Total Free Profit Per Share:
$5.43
$12.43
n/a
$7.00
FD Mkt. Cap / Gold Eq.:
$121.38
$131.59
n/a
$10.21
FD Mkt. Cap / Silver Eq.:
$1.53
$1.57
n/a
$0.04
FD Mkt. Cap / Per Metal as % Spot Price:
6.71%
7.10%
n/a
0.39%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/05/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7862
CAD 0.7844
05/28/2022
Spot Gold:
$1,810.10
$1,853.60
05/28/2022
$43.50
Spot Silver:
$22.75
$22.12
05/28/2022
$-0.63
Gold:Silver Ratio:
79.56
83.80
05/28/2022
4.23
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: