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

Kootenay Silver Inc

www: kootenaysilver.com   email: info@kootenaysilver.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

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$67.28M which is a fall of roughly 9% over the last seven 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.

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

General Details

Financial 05/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $73.82M $67.28M 05/06/2024
Total Assets: $51.20M $50.13M 05/06/2024
Total Liabilities: $1.46M $1.43M 05/06/2024
Current Assets: $0.37M $0.36M 05/06/2024
Current Liabilities: $1.46M $1.43M 05/06/2024
Total Debt: $0.00M $0.00M 05/06/2024
Cash: $0.37M $0.36M 05/06/2024
Enterprise Value: $73.45M $66.92M 02/14/1972
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: 05/06/2024
Misc 05/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 59,968,883 59,968,883 05/06/2024
Shares (FD): 87,000,000 87,000,000 05/06/2024
Insider Ownership: n/a 25% 09/14/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 01/01/2022 05/06/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/06/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/06/2024
Initial CapEx (Outstanding): n/a n/a 05/06/2024
Funding Option: n/a n/a 05/06/2024
Documentation: none none 09/14/2024
Future MCap Modifier: 0.015
Likely share dilution
 0.015
Likely share dilution
 05/06/2024
Cash Flow Multiplier: none none 05/07/2023

Resource Data

GOLD 05/06/2024
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 05/06/2024
Measured & Indicated: n/a n/a 05/06/2024
Inferred: n/a n/a 05/06/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/06/2024
Measured & Indicated: n/a n/a 05/06/2024
Inferred: n/a n/a 05/06/2024
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 05/06/2024
Extra Operating Cost: n/a n/a 05/06/2024
Total: n/a n/a 05/06/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/06/2024
Open Pit (Avg): n/a n/a 05/07/2023
Recovery Rate: n/a n/a 05/06/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/06/2024
Annual Production: n/a n/a 05/06/2024
Cash Cost: n/a n/a 05/06/2024
Extra Operating Cost: n/a n/a 05/06/2024
SILVER 05/06/2024
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 05/06/2024
Measured & Indicated: 200.00M 200.00M 05/06/2024
Inferred: 150.00M 150.00M 05/06/2024
Reserves & Resources: 350.00M 350.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/06/2024
Measured & Indicated: 128.00M 128.00M 05/06/2024
Inferred: 60.00M 60.00M 05/06/2024
Reserves & Resources: 188.00M 188.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $10.00 $10.00 05/06/2024
Extra Operating Cost: $6.00 $6.00 05/06/2024
Total: $16.00 $16.00 05/06/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 180.00 g/t 180.00 g/t 05/06/2024
Open Pit (Avg): n/a 120.00 g/t 05/06/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 09/14/2024
F
U
T
U
R
E		 Proven & Probable: 250.00M 250.00M 05/06/2024
Annual Production: n/a n/a 05/06/2024
Cash Cost: n/a n/a 05/06/2024
Extra Operating Cost: n/a n/a 05/06/2024

Property

Last Analysis Data  (05/06/2024)
Stage Name Owned Au Ag Cu Notes
Dev La Cigarra 100% 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.
Exp Columba 100% show
Appears to be a large high-grade mine.
Exp La Negra 100% show
New discovery. 25 phase 1 holes. Excellent results.

Appears to be a large mine.
Exp Promontorio 100% 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 Name Owned Au Ag Cu Notes
Dev La Cigarra 100% 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.
Exp Columba 100% show
Appears to be a large high-grade mine.
Exp La Negra 100% show
New discovery. 25 phase 1 holes. Excellent results.

Appears to be a large mine.
Exp Promontorio 100% 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
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
Measured &
Indicated		 05/06/2024
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.): 200.00M 200.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 128.00M 128.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,442.56M $1,940.48M n/a
Total Maximum Profit: $1,442.56M $1,940.48M n/a
Max Profit / Current MCap: 19.542 28.841 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $16.58 $22.30 n/a
Total Max Profit Per Share: $16.58 $22.30 n/a
Total Free Profit Per Share: $15.42 $21.22 n/a
FD MCap / Gold Eq.: $49.08 $45.01 n/a
FD MCap / Silver Eq.: $0.58 $0.53 n/a
FD MCap / Per Metal
as % Spot Price:		 2.11% 1.69% n/a

Reserves &
Resources		 05/06/2024
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.): 350.00M 350.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 188.00M 188.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $2,118.76M $2,850.08M n/a
Total Maximum Profit: $2,118.76M $2,850.08M n/a
Max Profit / Current MCap: 28.703 42.360 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $24.35 $32.76 n/a
Total Max Profit Per Share: $24.35 $32.76 n/a
Total Free Profit Per Share: $23.19 $31.68 n/a
FD MCap / Gold Eq.: $33.42 $30.64 n/a
FD MCap / Silver Eq.: $0.39 $0.36 n/a
FD MCap / Per Metal
as % Spot Price:		 1.44% 1.15% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults