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: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:ODV CAD
NYSE:ODV USD

Description

Osisko Development Corp are a gold focused junior, near-term producer with one producing mine in USA, one mine in development in Canada and one exploration property. Currently they produce roughly 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$329.28M which is a fall of roughly 5% over the last three months. As of 01/03/2025 they have ~C$55M debt and ~C$28.59M 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 01/03/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $347.64M $329.28M 01/03/2025 $-18.36M
Total Assets: $521.76M $524.37M 01/03/2025 $2.61M
Total Liabilities: $69.38M $69.73M 01/03/2025 $0.35M
Current Assets: $34.69M $34.87M 01/03/2025 $0.17M
Current Liabilities: $39.55M $39.75M 01/03/2025 $0.20M
Total Debt: $54.81M $55.09M 01/03/2025 $0.27M
Cash: $28.45M $28.59M 01/03/2025 $0.14M
Enterprise Value: $374.00M $355.78M 04/10/1981 $-18.23M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/03/2025 n/a
Misc 01/03/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 136,600,000 136,600,000 01/03/2025 0
Shares (FD): 221,700,000 221,700,000 01/03/2025 0
Insider Ownership: n/a 35% 01/03/2025 35%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2025 01/03/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/03/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/03/2025 0
Initial CapEx (Outstanding): $425.00M
122.25% of MCap		 $425.00M
129.07% of MCap 		01/03/2025 $0.00M
Funding Option: n/a n/a 01/03/2025 n/a
Documentation: none PFS 01/03/2025 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/15/2024 0
Cash Flow Multiplier: 6 6 01/03/2025 0.00

Resource Data

GOLD 01/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 01/03/2025 0.00M
Measured & Indicated: 4.20M 4.20M 01/03/2025 0.00M
Inferred: 2.20M 2.20M 01/03/2025 0.00M
Reserves & Resources: 6.40M 6.40M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.80M 1.80M 01/03/2025 0.00M
Measured & Indicated: 3.38M 3.38M 01/03/2025 0.00M
Inferred: 0.99M 0.99M 01/03/2025 0.00M
Reserves & Resources: 4.37M 4.37M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/03/2025 $0.00
Extra Operating Cost: n/a n/a 01/03/2025 $0.00
Total: $1,800 $1,800 01/03/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 01/03/2025 n/a
Open Pit (Avg): n/a 1.10 g/t 03/24/2024 1.10 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/03/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 01/03/2025 0.00M
Annual Production: 250,000oz. 250,000oz. 01/03/2025 0oz.
Cash Cost: $1,200 $1,200 01/03/2025 $0
Extra Operating Cost: $600 $600 01/03/2025 $0
SILVER 01/03/2025
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 01/03/2025 0.00M
Measured & Indicated: n/a n/a 01/03/2025 0.00M
Inferred: n/a n/a 01/03/2025 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 01/03/2025 0.00M
Measured & Indicated: n/a n/a 01/03/2025 0.00M
Inferred: n/a n/a 01/03/2025 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 01/03/2025 $0.00
Extra Operating Cost: n/a n/a 01/03/2025 $0.00
Total: n/a n/a 01/03/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/03/2025 n/a
Open Pit (Avg): n/a n/a 01/06/2024 n/a
Recovery Rate: n/a n/a 01/03/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/03/2025 0.00M
Annual Production: n/a n/a 01/03/2025 n/a
Cash Cost: n/a n/a 01/03/2025 n/a
Extra Operating Cost: n/a n/a 01/03/2025 n/a

Property

Last Analysis Data  (01/03/2025)
Stage Name Owned Au Ag Cu Notes
Dev Cariboo 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): 36,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Cariboo 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): 36,500  

Profitability (by resource)

Proven &
Probable		 01/03/2025
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.62M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.80M 1.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.06M
Maximum Profit (Gold): $1,508.76M $2,366.10M n/a $857.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,508.76M $2,366.10M n/a $857.34M
Max Profit / Current MCap: 4.340 7.186 n/a 2.846
Max Profit Per Share (Gold): $6.81 $10.67 n/a $3.87
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.81 $10.67 n/a $3.87
Total Free Profit Per Share: $4.55 $8.54 n/a $4.00
FD MCap / Gold Eq.: $193.13 $182.93 n/a $-10.20
FD MCap / Silver Eq.: $2.16 $1.99 n/a $-0.18
FD MCap / Per Metal
as % Spot Price:		 7.32% 5.87% n/a -1.45%
Measured &
Indicated		 01/03/2025
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.): 4.20M 4.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 11.81M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.38M 3.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.51M
Maximum Profit (Gold): $2,836.47M $4,448.27M n/a $1,611.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,836.47M $4,448.27M n/a $1,611.80M
Max Profit / Current MCap: 8.159 13.509 n/a 5.350
Max Profit Per Share (Gold): $12.79 $20.06 n/a $7.27
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.79 $20.06 n/a $7.27
Total Free Profit Per Share: $10.53 $17.93 n/a $7.40
FD MCap / Gold Eq.: $102.73 $97.30 n/a $-5.42
FD MCap / Silver Eq.: $1.15 $1.06 n/a $-0.09
FD MCap / Per Metal
as % Spot Price:		 3.89% 3.12% n/a -0.77%

Reserves &
Resources		 01/03/2025
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.): 6.40M 6.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 17.99M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.37M 4.37M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 12.30M
Maximum Profit (Gold): $3,666.29M $5,749.62M n/a $2,083.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,666.29M $5,749.62M n/a $2,083.34M
Max Profit / Current MCap: 10.546 17.461 n/a 6.915
Max Profit Per Share (Gold): $16.54 $25.93 n/a $9.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.54 $25.93 n/a $9.40
Total Free Profit Per Share: $14.28 $23.80 n/a $9.53
FD MCap / Gold Eq.: $79.48 $75.28 n/a $-4.20
FD MCap / Silver Eq.: $0.89 $0.82 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:		 3.01% 2.42% n/a -0.60%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults