Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:ODV
CAD
NYSE:ODV
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 10koz. of gold per year. They have approximately 6.4Moz. of gold in the reserves and resources category of which 4.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$261.69M which is a fall of roughly 23% over the last ten months. As of 04/15/2024 they have ~C$14M debt and ~C$30.93M cash. They have 97M shares outstanding and trade on the Canadian Venture Exchange and the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$341.34M
$261.69M
10/01/2024
$-79.66M
Total Assets:
$562.92M
$540.95M
01/06/2024
$-21.96M
Total Liabilities:
$74.86M
$71.94M
01/06/2024
$-2.92M
Current Assets:
$74.86M
$35.97M
04/15/2024
$-38.89M
Current Liabilities:
$42.67M
$41.00M
01/06/2024
$-1.66M
Total Debt:
$14.97M
$13.67M
04/15/2024
$-1.30M
Cash:
$53.15M
$30.93M
04/15/2024
$-22.22M
Enterprise Value:
$303.17M
$244.42M
09/29/1977
$-58.74M
Cash Flow:
$15.95M
$11.75M
never
$-4.21M
Cash Flow Multiple:
21.40
22.28
never
0.88
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
01/06/2024
n/a
Misc
01/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
84,102,240
97,000,000
10/01/2024
12,897,760
Shares (FD):
120,000,000
141,000,000
10/01/2024
21,000,000
Insider Ownership:
n/a
50%
10/01/2024
50%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2025
01/06/2024
n/a
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 10,000
04/15/2024
-15,000
Production (Silver Eq Oz.) :
(guess) 2,210,412
(guess) 806,775
04/15/2024
-1,403,637
Initial CapEx (Outstanding):
$350.00M102.54% of MCap
$425.00M162.41% of MCap
04/15/2024
$75.00M
Funding Option:
n/a
n/a
01/06/2024
n/a
Documentation:
none
PRODUCER
10/01/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.2Producer: Growth Potential
04/15/2024
0
Cash Flow Multiplier:
6
5
04/15/2024
-1.00
Resource Data
GOLD
01/06/2024 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
2.00M
04/15/2024
2.00M
Measured & Indicated:
4.50M
4.20M
04/15/2024
-0.30M
Inferred:
2.00M
2.20M
04/15/2024
0.20M
Reserves & Resources:
6.50M
6.40M
never
-0.10M
P L A U S I B L E
Proven & Probable:
n/a
1.80M
04/15/2024
1.80M
Measured & Indicated:
3.24M
3.38M
04/15/2024
0.14M
Inferred:
0.90M
0.99M
04/15/2024
0.09M
Reserves & Resources:
4.14M
4.37M
never
0.23M
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 10,000oz.
04/15/2024
-15,000oz.
Cash Cost:
$950
$1,100
04/15/2024
$150.00
Extra Operating Cost:
$450
$500
04/15/2024
$50.00
Total:
$1,400
$1,600
04/15/2024
$200.00
Margin (Free Cash Flow):
$638 (31%)
$1,175 (42%)
$536.50
G R A D E
Underground (Avg):
4.50 g/t
6.00 g/t
03/24/2024
1.50 g/t
Open Pit (Avg):
n/a
1.10 g/t
03/24/2024
1.10 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
10/01/2024
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
01/06/2024
0.00M
Annual Production:
300,000oz.
300,000oz.
01/06/2024
0oz.
Cash Cost:
$1,000
$1,100
04/15/2024
$100
Extra Operating Cost:
$500
$550
04/15/2024
$50
SILVER
01/06/2024 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
01/06/2024
0.00M
Measured & Indicated:
n/a
n/a
01/06/2024
0.00M
Inferred:
n/a
n/a
01/06/2024
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
01/06/2024
0.00M
Measured & Indicated:
n/a
n/a
01/06/2024
0.00M
Inferred:
n/a
n/a
01/06/2024
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
01/06/2024
$0.00
Extra Operating Cost:
n/a
n/a
01/06/2024
$0.00
Total:
n/a
n/a
01/06/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
01/06/2024
n/a
Open Pit (Avg):
n/a
n/a
01/06/2024
n/a
Recovery Rate:
n/a
n/a
01/06/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/06/2024
0.00M
Annual Production:
n/a
n/a
01/06/2024
n/a
Cash Cost:
n/a
n/a
01/06/2024
n/a
Extra Operating Cost:
n/a
n/a
01/06/2024
n/a
Property
Last Analysis Data (01/06/2024)
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
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
01/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
100.00%
n/a
100.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
2.00M
n/a
2.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
161.36M
P L A U S I B L E
Gold Eq. Oz.:
n/a
1.80M
n/a
1.80M
Silver Eq. Oz.:
n/a
n/a
n/a
145.22M
Maximum Profit (Gold):
n/a
$2,114.10M
n/a
$2,114.10M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
$2,114.10M
n/a
$2,114.10M
Max Profit / Current MCap:
n/a
8.079
n/a
8.079
Max Profit Per Share (Gold):
n/a
$14.99
n/a
$14.99
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
$14.99
n/a
$14.99
Total Free Profit Per Share:
n/a
$12.41
n/a
$12.41
FD MCap / Gold Eq.:
n/a
$145.38
n/a
$145.38
FD MCap / Silver Eq.:
n/a
$1.80
n/a
$1.80
FD MCap / Per Metal as % Spot Price:
n/a
5.24%
n/a
5.24%
Measured & Indicated
01/06/2024 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
4.20M
n/a
-0.30M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-59.03M
P L A U S I B L E
Gold Eq. Oz.:
3.24M
3.38M
n/a
0.14M
Silver Eq. Oz.:
n/a
n/a
n/a
-13.46M
Maximum Profit (Gold):
$2,067.12M
$3,974.51M
n/a
$1,907.39M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,067.12M
$3,974.51M
n/a
$1,907.39M
Max Profit / Current MCap:
6.056
15.188
n/a
9.132
Max Profit Per Share (Gold):
$17.23
$28.19
n/a
$10.96
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.23
$28.19
n/a
$10.96
Total Free Profit Per Share:
$13.43
$25.61
n/a
$12.18
FD MCap / Gold Eq.:
$105.35
$77.33
n/a
$-28.02
FD MCap / Silver Eq.:
$1.19
$0.96
n/a
$-0.23
FD MCap / Per Metal as % Spot Price:
5.17%
2.79%
n/a
-2.38%
Reserves & Resources
01/06/2024 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.):
6.50M
6.40M
n/a
-0.10M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-58.37M
P L A U S I B L E
Gold Eq. Oz.:
4.14M
4.37M
n/a
0.23M
Silver Eq. Oz.:
n/a
n/a
n/a
-13.16M
Maximum Profit (Gold):
$2,641.32M
$5,137.26M
n/a
$2,495.94M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,641.32M
$5,137.26M
n/a
$2,495.94M
Max Profit / Current MCap:
7.738
19.631
n/a
11.893
Max Profit Per Share (Gold):
$22.01
$36.43
n/a
$14.42
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$22.01
$36.43
n/a
$14.42
Total Free Profit Per Share:
$18.21
$33.85
n/a
$15.64
FD MCap / Gold Eq.:
$82.45
$59.83
n/a
$-22.62
FD MCap / Silver Eq.:
$0.93
$0.74
n/a
$-0.19
FD MCap / Per Metal as % Spot Price:
4.05%
2.16%
n/a
-1.89%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7486
CAD 0.7194
10/29/2024
Spot Gold:
$2,038.00
$2,774.50
10/29/2024
$736.50
Spot Silver:
$23.05
$34.39
10/29/2024
$11.34
Gold:Silver Ratio:
88.42
80.68
10/29/2024
-7.74
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: