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

Osisko Development Corp

www: osiskodev.com   email: info@osiskodev.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

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$323.86M which is a fall of roughly 5% over the last eleven months. As of 04/15/2024 they have ~C$14M debt and ~C$30.79M cash. They have 137M shares outstanding and trade on the Canadian Venture Exchange and the New York Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $341.34M $323.86M 11/13/2024
Total Assets: $562.92M $538.49M 01/06/2024
Total Liabilities: $74.86M $71.61M 01/06/2024
Current Assets: $74.86M $35.80M 04/15/2024
Current Liabilities: $42.67M $40.82M 01/06/2024
Total Debt: $14.97M $13.61M 04/15/2024
Cash: $53.15M $30.79M 04/15/2024
Enterprise Value: $303.17M $306.67M 09/20/1979
Cash Flow: $15.95M $10.66M never
Cash Flow Multiple: 21.40 30.39 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/06/2024
Misc 01/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 84,102,240 136,600,000 11/13/2024
Shares (FD): 120,000,000 221,700,000 11/13/2024
Insider Ownership: n/a 50% 11/13/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2025 01/06/2024
Production (Gold Eq Oz.): (guess) 
25,000		 (guess) 
10,000		 04/15/2024
Production (Silver Eq Oz.): (guess) 
2,210,412		 (guess) 
853,812		 04/15/2024
Initial CapEx (Outstanding): $350.00M
102.54% of MCap		 $425.00M
131.23% of MCap 		04/15/2024
Funding Option: n/a n/a 01/06/2024
Documentation: none PRODUCER 11/13/2024
Future MCap Modifier: 0.15
Producer: Average
 0.2
Producer: Growth Potential
 04/15/2024
Cash Flow Multiplier: 6 5 04/15/2024

Resource Data

GOLD 01/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a 2.00M 04/15/2024
Measured & Indicated: 4.50M 4.20M 04/15/2024
Inferred: 2.00M 2.20M 04/15/2024
Reserves & Resources: 6.50M 6.40M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a 1.80M 04/15/2024
Measured & Indicated: 3.24M 3.38M 04/15/2024
Inferred: 0.90M 0.99M 04/15/2024
Reserves & Resources: 4.14M 4.37M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
25,000oz.		 (guess) 
10,000oz.		 04/15/2024
Cash Cost: $950 $1,100 04/15/2024
Extra Operating Cost: $450 $500 04/15/2024
Total: $1,400 $1,600 04/15/2024
Margin (Free Cash Flow): $638 (31%) $1,066 (40%)
G
R
A
D
E		 Underground (Avg): 4.50 g/t 6.00 g/t 03/24/2024
Open Pit (Avg): n/a 1.10 g/t 03/24/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/13/2024
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 01/06/2024
Annual Production: 300,000oz. 300,000oz. 01/06/2024
Cash Cost: $1,000 $1,100 04/15/2024
Extra Operating Cost: $500 $550 04/15/2024
SILVER 01/06/2024
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 01/06/2024
Measured & Indicated: n/a n/a 01/06/2024
Inferred: n/a n/a 01/06/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/06/2024
Measured & Indicated: n/a n/a 01/06/2024
Inferred: n/a n/a 01/06/2024
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 01/06/2024
Extra Operating Cost: n/a n/a 01/06/2024
Total: n/a n/a 01/06/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/06/2024
Open Pit (Avg): n/a n/a 01/06/2024
Recovery Rate: n/a n/a 01/06/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/06/2024
Annual Production: n/a n/a 01/06/2024
Cash Cost: n/a n/a 01/06/2024
Extra Operating Cost: n/a n/a 01/06/2024

Property

Last Analysis Data  (01/06/2024)
Stage Name Owned Au Ag Cu Notes
Prod Bonanza Ledge 100% show
500,000 oz at 4.4 gpt
Dev Caribou 100% show
3 million oz underground project.
Exp San Antonio 100% show
1 million oz open pit project

Low capex $25 million

Permitted

50,000 oz per year
Prod Tintic 100% show
23 past producing mines.
Total Land Package Size (ha): 37,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Bonanza Ledge 100% show
500,000 oz at 4.4 gpt
Dev Caribou 100% show
3 million oz underground project.
Exp San Antonio 100% show
1 million oz open pit project

Low capex $25 million

Permitted

50,000 oz per year
Prod Tintic 100% 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
Item Value Value Updated
Percentage Gold: n/a 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a 2.00M 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 1.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a $1,918.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a $1,918.08M n/a
Max Profit / Current MCap: n/a 5.923 n/a
Max Profit Per Share (Gold): n/a $8.65 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a $8.65 n/a
Total Free Profit Per Share: n/a $6.61 n/a
FD MCap / Gold Eq.: n/a $179.92 n/a
FD MCap / Silver Eq.: n/a $2.11 n/a
FD MCap / Per Metal
as % Spot Price:		 n/a 6.75% n/a
Measured &
Indicated		 01/06/2024
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.): 4.50M 4.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.24M 3.38M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,067.12M $3,605.99M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,067.12M $3,605.99M n/a
Max Profit / Current MCap: 6.056 11.134 n/a
Max Profit Per Share (Gold): $17.23 $16.27 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $17.23 $16.27 n/a
Total Free Profit Per Share: $13.43 $14.23 n/a
FD MCap / Gold Eq.: $105.35 $95.70 n/a
FD MCap / Silver Eq.: $1.19 $1.12 n/a
FD MCap / Per Metal
as % Spot Price:		 5.17% 3.59% n/a

Reserves &
Resources		 01/06/2024
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.): 6.50M 6.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.14M 4.37M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,641.32M $4,660.93M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,641.32M $4,660.93M n/a
Max Profit / Current MCap: 7.738 14.392 n/a
Max Profit Per Share (Gold): $22.01 $21.02 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $22.01 $21.02 n/a
Total Free Profit Per Share: $18.21 $18.98 n/a
FD MCap / Gold Eq.: $82.45 $74.04 n/a
FD MCap / Silver Eq.: $0.93 $0.87 n/a
FD MCap / Per Metal
as % Spot Price:		 4.05% 2.78% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults