Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:KTN
CAD
OTCMKTS:KOOYF
USD
Description
Kootenay Silver Inc are a silver focused junior, project generator with one mine in development in Mexico and three exploration properties. They have approximately 350Moz. of silver in the reserves and resources category of which 200Moz. are in the measured and indicated category. They have a market capitalisation of ~C$90.12M which is a rise of roughly 22% over the last six months. As of 05/06/2024 they have no debt and ~C$0.36M cash. They have 60M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$73.82M
$90.12M
05/06/2024
$16.30M
Total Assets:
$51.20M
$50.35M
05/06/2024
$-0.85M
Total Liabilities:
$1.46M
$1.44M
05/06/2024
$-0.02M
Current Assets:
$0.37M
$0.36M
05/06/2024
$-0.01M
Current Liabilities:
$1.46M
$1.44M
05/06/2024
$-0.02M
Total Debt:
$0.00M
$0.00M
05/06/2024
$0.00M
Cash:
$0.37M
$0.36M
05/06/2024
$-0.01M
Enterprise Value:
$73.45M
$89.76M
11/04/1972
$16.31M
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:
05/06/2024
n/a
Misc
05/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
59,968,883
59,968,883
05/06/2024
0
Shares (FD):
87,000,000
87,000,000
05/06/2024
0
Insider Ownership:
n/a
25%
09/14/2024
25%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
01/01/2022
05/06/2024
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
05/06/2024
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
05/06/2024
0
Initial CapEx (Outstanding):
n/a
n/a
05/06/2024
n/a
Funding Option:
n/a
n/a
05/06/2024
n/a
Documentation:
none
none
09/14/2024
n/a
Future MCap Modifier:
0.015Likely share dilution
0.015Likely share dilution
05/06/2024
0
Cash Flow Multiplier:
none
none
05/07/2023
0.00
Resource Data
GOLD
05/06/2024 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
05/06/2024
0.00M
Measured & Indicated:
n/a
n/a
05/06/2024
0.00M
Inferred:
n/a
n/a
05/06/2024
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
05/06/2024
0.00M
Measured & Indicated:
n/a
n/a
05/06/2024
0.00M
Inferred:
n/a
n/a
05/06/2024
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
05/06/2024
$0.00
Extra Operating Cost:
n/a
n/a
05/06/2024
$0.00
Total:
n/a
n/a
05/06/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
05/06/2024
n/a
Open Pit (Avg):
n/a
n/a
05/07/2023
n/a
Recovery Rate:
n/a
n/a
05/06/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/06/2024
0.00M
Annual Production:
n/a
n/a
05/06/2024
n/a
Cash Cost:
n/a
n/a
05/06/2024
n/a
Extra Operating Cost:
n/a
n/a
05/06/2024
n/a
SILVER
05/06/2024 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
05/06/2024
0.00M
Measured & Indicated:
200.00M
200.00M
05/06/2024
0.00M
Inferred:
150.00M
150.00M
05/06/2024
0.00M
Reserves & Resources:
350.00M
350.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
05/06/2024
0.00M
Measured & Indicated:
128.00M
128.00M
05/06/2024
0.00M
Inferred:
60.00M
60.00M
05/06/2024
0.00M
Reserves & Resources:
188.00M
188.00M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
$10.00
$10.00
05/06/2024
$0.00
Extra Operating Cost:
$6.00
$6.00
05/06/2024
$0.00
Total:
$16.00
$16.00
05/06/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
180.00 g/t
180.00 g/t
05/06/2024
n/a
Open Pit (Avg):
n/a
120.00 g/t
05/06/2024
120.00 g/t
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
09/14/2024
0.00%
F U T U R E
Proven & Probable:
250.00M
250.00M
05/06/2024
0.00M
Annual Production:
n/a
n/a
05/06/2024
n/a
Cash Cost:
n/a
n/a
05/06/2024
n/a
Extra Operating Cost:
n/a
n/a
05/06/2024
n/a
Property
Last Analysis Data (05/06/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Parral , Mexico
La Cigarra
100%
300
Open Pit
show
They released their first 43-101 resource estimate at 50 million oz (75 gpt) M&I. They are now fast tracking the mine into production, with a pre-feasibility study due in Q1 2014.
Exploration
Mexico , Mexico
Columba
100% (guess)
5,000
Both
show
Appears to be a large high-grade mine.
Exploration
Mexico , Mexico
La Negra
100% (guess)
1,500
Open Pit
show
New discovery. 25 phase 1 holes. Excellent results.
Appears to be a large mine.
Exploration
Sonora , Mexico
Promontorio
100%
n/a
Open Pit
show
115 million oz AGEQ (55 gpt)
Also, 400 million lbs of lead and 500 million lbs of zinc.
Total Land Package Size (ha):
6,800
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Parral , Mexico
La Cigarra
100%
300
Open Pit
show
They released their first 43-101 resource estimate at 50 million oz (75 gpt) M&I. They are now fast tracking the mine into production, with a pre-feasibility study due in Q1 2014.
Exploration
Mexico , Mexico
Columba
100% (guess)
5,000
Both
show
Appears to be a large high-grade mine.
Exploration
Mexico , Mexico
La Negra
100% (guess)
1,500
Open Pit
show
New discovery. 25 phase 1 holes. Excellent results.
Appears to be a large mine.
Exploration
Sonora , Mexico
Promontorio
100%
n/a
Open Pit
show
115 million oz AGEQ (55 gpt)
Also, 400 million lbs of lead and 500 million lbs of zinc.
Total Land Package Size (ha):
6,800
Profitability (by resource)
Proven & Probable
05/06/2024 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 MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
05/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.13M
Total (Silver Eq. Oz.):
200.00M
200.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.08M
Silver Eq. Oz.:
128.00M
128.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$1,442.56M
$2,353.92M
n/a
$911.36M
Total Maximum Profit:
$1,442.56M
$2,353.92M
n/a
$911.36M
Max Profit / Current MCap:
19.542
26.120
n/a
6.577
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$16.58
$27.06
n/a
$10.48
Total Max Profit Per Share:
$16.58
$27.06
n/a
$10.48
Total Free Profit Per Share:
$15.42
$25.62
n/a
$10.20
FD MCap / Gold Eq.:
$49.08
$56.80
n/a
$7.72
FD MCap / Silver Eq.:
$0.58
$0.70
n/a
$0.13
FD MCap / Per Metal as % Spot Price:
2.11%
2.05%
n/a
-0.07%
Reserves & Resources
05/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.23M
Total (Silver Eq. Oz.):
350.00M
350.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.12M
Silver Eq. Oz.:
188.00M
188.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$2,118.76M
$3,457.32M
n/a
$1,338.56M
Total Maximum Profit:
$2,118.76M
$3,457.32M
n/a
$1,338.56M
Max Profit / Current MCap:
28.703
38.363
n/a
9.660
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$24.35
$39.74
n/a
$15.39
Total Max Profit Per Share:
$24.35
$39.74
n/a
$15.39
Total Free Profit Per Share:
$23.19
$38.30
n/a
$15.11
FD MCap / Gold Eq.:
$33.42
$38.67
n/a
$5.26
FD MCap / Silver Eq.:
$0.39
$0.48
n/a
$0.09
FD MCap / Per Metal as % Spot Price:
1.44%
1.39%
n/a
-0.05%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/06/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7314
CAD 0.7194
10/29/2024
Spot Gold:
$2,321.00
$2,774.50
10/29/2024
$453.50
Spot Silver:
$27.27
$34.39
10/29/2024
$7.12
Gold:Silver Ratio:
85.11
80.68
10/29/2024
-4.43
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: