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

Klondike Silver Corp

www: www.klondikesilver.com   email: info@klondikesilver.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:KS CAD
OTCMKTS:KLSVF USD

Description

Klondike Silver Corp are a silver focused junior, late stage developer with one exploration property in Canada. They have approximately 5Moz. of silver in the reserves and resources category They have a market capitalisation of ~C$5.55M which is a fall of roughly 46% over the last eighteen months. As of 05/24/2024 they have ~C$2M debt and ~C$0M cash. They have 269M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 05/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $10.19M $5.55M 05/24/2024
MCap (OS): $8.82M $4.80M 05/24/2024
Total Assets: $13.28M $13.01M 05/24/2024
Total Liabilities: $3.14M $3.07M 05/24/2024
Current Assets: $0.01M $0.01M 05/24/2024
Current Liabilities: $2.85M $2.79M 05/24/2024
Total Debt: $1.53M $1.50M 05/24/2024
Cash: $0.00M $0.00M 05/24/2024
Debt (Net): $1.53M $1.50M
Enterprise Value: $11.72M $7.05M 03/23/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 05/24/2024
Misc 05/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 268,592,107 268,592,107 05/24/2024
Shares (FD): 310,510,179 310,510,179 05/24/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Developer Developer never
Production ETA: n/a n/a 05/24/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/24/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/24/2024
Development Phase: none none 05/24/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiple: 2 2 04/23/2023

Resource Data

GOLD 05/24/2024
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 05/24/2024
Measured & Indicated: n/a n/a 05/24/2024
Inferred: n/a n/a 05/24/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/24/2024
Measured & Indicated: n/a n/a 05/24/2024
Inferred: n/a n/a 05/24/2024
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 05/24/2024
Extra Operating Cost: n/a n/a 05/24/2024
Total: n/a n/a 05/24/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/24/2024
Open Pit (Avg): n/a n/a 05/12/2023
Recovery Rate: n/a n/a 05/24/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/24/2024
Annual Production: n/a n/a 05/24/2024
Cash Cost: n/a n/a 05/24/2024
Extra Operating Cost: n/a n/a 05/24/2024
SILVER 05/24/2024
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 05/24/2024
Measured & Indicated: 0.00M 0.00M 05/24/2024
Inferred: 5.00M 5.00M 05/24/2024
Reserves & Resources: 5.00M 5.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/24/2024
Measured & Indicated: 0.00M 0.00M 05/24/2024
Inferred: 2.25M 2.25M 05/24/2024
Reserves & Resources: 2.25M 2.25M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/24/2024
Extra Operating Cost: n/a n/a 05/24/2024
Total: $22.00 $22.00 05/24/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 200.00 g/t 200.00 g/t 05/24/2024
Open Pit (Avg): n/a n/a 05/12/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/24/2024
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 05/24/2024
Annual Production: 500,000oz. 500,000oz. 05/24/2024
Cash Cost: $12.00 $12.00 05/24/2024
Extra Operating Cost: $10.00 $10.00 05/24/2024

Property

Last Analysis Data  (05/24/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Slocan & Sando
100 show
Old mining camp with about a 25 past producing mines (including Silvana Mine and a mill in the historic Sandon camp)

Significant exploration potential.

Currently focusing on 2 past producing mines.

Size: 16,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Slocan & Sando
100 show
Old mining camp with about a 25 past producing mines (including Silvana Mine and a mill in the historic Sandon camp)

Significant exploration potential.

Currently focusing on 2 past producing mines.

Size: 16,000 ha

Profitability (by resource)

Proven &
Probable		 05/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a 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 n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 05/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a 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 n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Reserves &
Resources		 05/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 5.00M 5.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 2.25M 2.25M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $18.68M $60.68M n/a
Total Maximum Profit: $18.68M $60.68M n/a
Max Profit / Current MCap: 1.832 10.934 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.06 $0.20 n/a
Total Max Profit Per Share: $0.06 $0.20 n/a
Total Free Profit Per Share: $0.02 $0.17 n/a
FD MCap / Gold Eq.: $348.87 $201.55 n/a
FD MCap / Silver Eq.: $4.53 $2.47 n/a
FD MCap / Per Metal
as % Spot Price:		 14.95% 5.04% n/a
EV / Gold Eq.: $401.15 $255.92 n/a
EV / Silver Eq.: $5.21 $3.13 n/a
EV / Per Metal
as % Spot Price:		 17.19% 6.40% n/a

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.     ×