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

K92 Mining Inc

www: www.k92mining.com   email: mvetro@k92mining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:KNTNF USD
TSE:KNT CAD

Description

K92 Mining Inc are a gold focused mid-tier producer with one producing mine in Papua New Guinea. Currently they produce roughly 125koz. of gold per year. They have approximately 5.9Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$1623.62M which is a rise of roughly 26% over the last four months. As of 01/26/2022 they have no debt and ~$55M cash. They have 222M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 01/26/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,286.20M $1,623.62M 01/26/2022 $337.42M
Total Assets: $125.00M $125.00M 01/26/2022 $0.00M
Total Liabilities: $31.00M $31.00M 01/26/2022 $0.00M
Current Assets: $55.00M $55.00M 01/26/2022 $0.00M
Current Liabilities: $21.00M $21.00M 01/26/2022 $0.00M
Total Debt: $0.00M $0.00M 01/26/2022 $0.00M
Cash: $55.00M $55.00M 01/26/2022 $0.00M
Enterprise Value: $1,231.20M $1,568.62M 09/16/2019 $337.42M
Cash Flow: $54.17M $57.79M never $3.61M
Cash Flow Multiple: 23.74 28.10 never 4.35
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 01/26/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/26/2022 0.00%
Misc 01/26/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 222,000,000 222,000,000 01/26/2022 0
Shares (FD): 237,000,000 237,000,000 01/26/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2017 01/26/2022 n/a
Production (Gold Eq Oz.): (guess) 
125,000
(guess) 
125,000
01/26/2022 0
Production (Silver Eq Oz.): (guess) 
9,680,183
(guess) 
10,575,261
01/26/2022 895,078
Initial CapEx (Outstanding): n/a n/a 01/26/2022 n/a
Funding Option: n/a n/a 01/26/2022 n/a
Documentation: none PRODUCER 02/23/2022 n/a
Value Adjustment: 125% 100% never -25%

Resource Data

GOLD 01/26/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.00M 2.00M 02/23/2022 1.00M
Measured & Indicated: 1.30M 2.00M 02/23/2022 0.70M
Inferred: 3.90M 3.90M 02/23/2022 0.00M
Reserves & Resources: 5.20M 5.90M never 0.70M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.93M 1.86M 02/23/2022 0.93M
Measured & Indicated: 1.15M 1.86M 02/23/2022 0.71M
Inferred: 1.81M 1.81M 02/23/2022 0.00M
Reserves & Resources: 2.97M 3.67M never 0.71M
C
U
R
R
E
N
T
Annual Production: (guess) 
125,000oz.
(guess) 
125,000oz.
01/26/2022 0oz.
Cash Cost: $750 $750 01/26/2022 $0.00
Extra Operating Cost: $450 $450 01/26/2022 $0.00
Average Grade: 9.00 g/t 9.00 g/t 01/26/2022 n/a
Recovery Rate: (CG)  93.00% (CG)  93.00% 02/23/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 01/26/2022 0.00M
Annual Production: 330,000oz. 350,000oz. 02/23/2022 20,000oz.
Cash Cost: $700 $750 02/23/2022 $50
Extra Operating Cost: $450 $450 01/26/2022 $0
SILVER 01/26/2022
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 01/26/2022 0.00M
Measured & Indicated: n/a n/a 01/26/2022 0.00M
Inferred: n/a n/a 01/26/2022 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 01/26/2022 0.00M
Measured & Indicated: n/a n/a 01/26/2022 0.00M
Inferred: n/a n/a 01/26/2022 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 01/26/2022 $0.00
Extra Operating Cost: n/a n/a 01/26/2022 $0.00
Average Grade: n/a n/a 01/26/2022 n/a
Recovery Rate: n/a n/a 01/26/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/26/2022 0.00M
Annual Production: n/a n/a 01/26/2022 n/a
Cash Cost: n/a n/a 01/26/2022 n/a
Extra Operating Cost: n/a n/a 01/26/2022 n/a

Property

Last Analysis Data  (01/26/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Papua New Guinea, Papua New Guinea Kainantu 100% (guess) 40,000 Open Pit show
Potential for a large mine.
Total Land Package Size (ha): 40,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Papua New Guinea, Papua New Guinea Kainantu 100% (guess) 40,000 Open Pit show
Potential for a large mine.
Total Land Package Size (ha): 40,000  

Profitability (by resource)

Proven &
Probable
01/26/2022
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.): 1.00M 2.00M n/a 1.00M
Total (Silver Eq. Oz.): n/a n/a n/a 91.76M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.93M 1.86M n/a 0.93M
Silver Eq. Oz.: n/a n/a n/a 85.34M
Maximum Profit (Gold): $906.83M $1,719.68M n/a $812.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $906.83M $1,719.68M n/a $812.85M
Max Profit / Current MCap: 0.705 1.059 n/a 0.354
Max Profit Per Share (Gold): $3.83 $7.26 n/a $3.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.83 $7.26 n/a $3.43
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,383.02 $872.91 n/a $-510.10
FD Mkt. Cap / Silver Eq.: $17.86 $10.32 n/a $-7.54
FD Mkt. Cap / Per Metal
as % Spot Price:
76.03% 46.92% n/a -29.11%
Measured &
Indicated
01/26/2022
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.): 1.30M 2.00M n/a 0.70M
Total (Silver Eq. Oz.): n/a n/a n/a 68.53M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.15M 1.86M n/a 0.71M
Silver Eq. Oz.: n/a n/a n/a 68.05M
Maximum Profit (Gold): $1,124.47M $1,719.68M n/a $595.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,124.47M $1,719.68M n/a $595.22M
Max Profit / Current MCap: 0.874 1.059 n/a 0.185
Max Profit Per Share (Gold): $4.74 $7.26 n/a $2.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.74 $7.26 n/a $2.51
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,115.34 $872.91 n/a $-242.42
FD Mkt. Cap / Silver Eq.: $14.40 $10.32 n/a $-4.08
FD Mkt. Cap / Per Metal
as % Spot Price:
61.31% 46.92% n/a -14.39%

Reserves &
Resources
01/26/2022
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.): 5.20M 5.90M n/a 0.70M
Total (Silver Eq. Oz.): n/a n/a n/a 96.46M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.97M 3.67M n/a 0.71M
Silver Eq. Oz.: n/a n/a n/a 81.04M
Maximum Profit (Gold): $2,892.78M $3,396.37M n/a $503.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,892.78M $3,396.37M n/a $503.59M
Max Profit / Current MCap: 2.249 2.092 n/a -0.157
Max Profit Per Share (Gold): $12.21 $14.33 n/a $2.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.21 $14.33 n/a $2.12
Total Free Profit Per Share: $5.36 $5.55 n/a $0.19
FD Mkt. Cap / Gold Eq.: $433.55 $441.98 n/a $8.43
FD Mkt. Cap / Silver Eq.: $5.60 $5.22 n/a $-0.37
FD Mkt. Cap / Per Metal
as % Spot Price:
23.83% 23.76% n/a -0.08%

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.     ×