Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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

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 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$461.01M which is a fall of roughly 5% over the last nine months. As of 01/05/2022 they have no debt and ~C$41.63M cash. They have 76M 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 01/05/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $487.23M $461.01M 08/08/2022 $-26.22M
Total Assets: $591.25M $549.19M 01/05/2022 $-42.06M
Total Liabilities: $89.63M $83.26M 01/05/2022 $-6.38M
Current Assets: $80.20M $74.49M 01/05/2022 $-5.70M
Current Liabilities: $44.82M $41.63M 01/05/2022 $-3.19M
Total Debt: $0.00M $0.00M 01/05/2022 $0.00M
Cash: $56.61M $41.63M 08/08/2022 $-14.98M
Enterprise Value: $430.62M $419.38M 04/16/1983 $-11.24M
Cash Flow: $7.18M $7.67M never $0.49M
Cash Flow Multiple: 67.89 60.14 never -7.75
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 76,000,000 08/08/2022 -57,203,000
Shares (FD): 151,146,000 101,000,000 08/08/2022 -50,146,000
Insider Ownership: n/a 60% 08/08/2022 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) 
2,131,262		 01/05/2022 142,141
Initial CapEx (Outstanding): $350.00M
71.83% of Mkt.Cap		 $350.00M
75.92% of Mkt.Cap 		01/05/2022 $0.00M
Funding Option: n/a n/a 01/05/2022 n/a
Documentation: none PRODUCER 08/08/2022 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% 08/08/2022 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 18.19M
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 13.10M
Maximum Profit (Gold): $826.76M $883.01M n/a $56.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $826.76M $883.01M n/a $56.25M
Max Profit / Current MCap: 1.697 1.915 n/a 0.219
Max Profit Per Share (Gold): $5.47 $8.74 n/a $3.27
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.47 $8.74 n/a $3.27
Total Free Profit Per Share: $1.37 $2.49 n/a $1.12
FD Mkt. Cap / Gold Eq.: $211.47 $200.09 n/a $-11.38
FD Mkt. Cap / Silver Eq.: $2.66 $2.35 n/a $-0.31
FD Mkt. Cap / Per Metal
as % Spot Price:		 11.68% 10.89% n/a -0.80%

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 39.80M
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 22.82M
Maximum Profit (Gold): $1,440.37M $1,538.37M n/a $97.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,440.37M $1,538.37M n/a $97.99M
Max Profit / Current MCap: 2.956 3.337 n/a 0.381
Max Profit Per Share (Gold): $9.53 $15.23 n/a $5.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.53 $15.23 n/a $5.70
Total Free Profit Per Share: $5.43 $8.98 n/a $3.55
FD Mkt. Cap / Gold Eq.: $121.38 $114.85 n/a $-6.53
FD Mkt. Cap / Silver Eq.: $1.53 $1.35 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.71% 6.25% n/a -0.46%

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.     ×