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$407.91M which is a rise of roughly 17% over the last four months. As of 01/03/2025 they have ~C$57M debt and ~C$29.35M 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 $407.91M 01/03/2025 $60.27M
Total Assets: $521.76M $538.38M 01/03/2025 $16.62M
Total Liabilities: $69.38M $71.59M 01/03/2025 $2.21M
Current Assets: $34.69M $35.80M 01/03/2025 $1.10M
Current Liabilities: $39.55M $40.81M 01/03/2025 $1.26M
Total Debt: $54.81M $56.56M 01/03/2025 $1.75M
Cash: $28.45M $29.35M 01/03/2025 $0.91M
Enterprise Value: $374.00M $435.12M 10/15/1983 $61.11M
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% 05/01/2025 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
104.19% of MCap 		01/03/2025 $0.00M
Funding Option: n/a n/a 01/03/2025 n/a
Documentation: none PFS 05/01/2025 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/15/2024 0
Cash Flow Multiplier: 6 4 04/28/2025 -2.00

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 $100.00
Total: $1,800 $1,900 01/03/2025 $100.00
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% 05/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 01/03/2025 0.00M
Annual Production: 250,000oz. 225,000oz. 04/28/2025 -25,000oz.
Cash Cost: $1,200 $1,200 01/03/2025 $0
Extra Operating Cost: $600 $700 04/28/2025 $100
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 19.27M
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 17.34M
Maximum Profit (Gold): $1,508.76M $2,426.94M n/a $918.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,508.76M $2,426.94M n/a $918.18M
Max Profit / Current MCap: 4.340 5.950 n/a 1.610
Max Profit Per Share (Gold): $6.81 $10.95 n/a $4.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.81 $10.95 n/a $4.14
Total Free Profit Per Share: $4.55 $8.38 n/a $3.83
FD MCap / Gold Eq.: $193.13 $226.62 n/a $33.49
FD MCap / Silver Eq.: $2.16 $2.29 n/a $0.13
FD MCap / Per Metal
as % Spot Price:		 7.32% 6.98% n/a -0.34%
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 40.46M
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 32.60M
Maximum Profit (Gold): $2,836.47M $4,562.65M n/a $1,726.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,836.47M $4,562.65M n/a $1,726.18M
Max Profit / Current MCap: 8.159 11.185 n/a 3.026
Max Profit Per Share (Gold): $12.79 $20.58 n/a $7.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.79 $20.58 n/a $7.79
Total Free Profit Per Share: $10.53 $18.01 n/a $7.48
FD MCap / Gold Eq.: $102.73 $120.54 n/a $17.81
FD MCap / Silver Eq.: $1.15 $1.22 n/a $0.07
FD MCap / Per Metal
as % Spot Price:		 3.89% 3.71% n/a -0.18%

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 61.66M
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 42.14M
Maximum Profit (Gold): $3,666.29M $5,897.46M n/a $2,231.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,666.29M $5,897.46M n/a $2,231.18M
Max Profit / Current MCap: 10.546 14.458 n/a 3.911
Max Profit Per Share (Gold): $16.54 $26.60 n/a $10.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.54 $26.60 n/a $10.06
Total Free Profit Per Share: $14.28 $24.03 n/a $9.75
FD MCap / Gold Eq.: $79.48 $93.26 n/a $13.78
FD MCap / Silver Eq.: $0.89 $0.94 n/a $0.05
FD MCap / Per Metal
as % Spot Price:		 3.01% 2.87% n/a -0.14%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults