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

K92 Mining Inc

www: www.k92mining.com   email: ir@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 150koz. of gold per year. They have approximately 5Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$1465.71M which is a rise of roughly 14% over the last ten months. As of 01/26/2022 they have no debt and ~$81M cash. They have 228M 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 $1,465.71M 07/06/2022 $179.51M
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 $81.00M 08/15/2022 $26.00M
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 $81.00M 08/15/2022 $26.00M
Enterprise Value: $1,231.20M $1,384.71M 11/17/2013 $153.51M
Cash Flow: $54.17M $70.90M never $16.72M
Cash Flow Multiple: 23.74 20.67 never -3.07
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: 222,000,000 228,000,000 07/06/2022 6,000,000
Shares (FD): 237,000,000 243,000,000 07/06/2022 6,000,000
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) 
150,000
09/14/2022 25,000
Production (Silver Eq Oz.): (guess) 
9,680,183
(guess) 
11,951,526
09/14/2022 2,271,343
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 09/14/2022 n/a
Value Adjustment: 125% 125% never 0%

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 3.00M 02/23/2022 -0.90M
Reserves & Resources: 5.20M 5.00M never -0.20M
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 1.40M 02/23/2022 -0.42M
Reserves & Resources: 2.97M 3.26M never 0.29M
C
U
R
R
E
N
T
Annual Production: (guess) 
125,000oz.
(guess) 
150,000oz.
09/14/2022 25,000oz.
Cash Cost: $750 $650 08/15/2022 $-100.00
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% 09/14/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 01/26/2022 0.00M
Annual Production: 330,000oz. 400,000oz. 09/14/2022 70,000oz.
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 81.91M
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 76.18M
Maximum Profit (Gold): $906.83M $1,978.00M n/a $1,071.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $906.83M $1,978.00M n/a $1,071.17M
Max Profit / Current MCap: 0.705 1.350 n/a 0.644
Max Profit Per Share (Gold): $3.83 $8.14 n/a $4.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.83 $8.14 n/a $4.31
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,383.02 $788.02 n/a $-595.00
FD Mkt. Cap / Silver Eq.: $17.86 $9.89 n/a $-7.97
FD Mkt. Cap / Per Metal
as % Spot Price:
76.03% 44.39% n/a -31.64%
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 58.68M
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 58.89M
Maximum Profit (Gold): $1,124.47M $1,978.00M n/a $853.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,124.47M $1,978.00M n/a $853.53M
Max Profit / Current MCap: 0.874 1.350 n/a 0.475
Max Profit Per Share (Gold): $4.74 $8.14 n/a $3.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.74 $8.14 n/a $3.40
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,115.34 $788.02 n/a $-327.32
FD Mkt. Cap / Silver Eq.: $14.40 $9.89 n/a $-4.51
FD Mkt. Cap / Per Metal
as % Spot Price:
61.31% 44.39% n/a -16.92%

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 5.00M n/a -0.20M
Total (Silver Eq. Oz.): n/a n/a n/a -4.31M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.97M 3.26M n/a 0.29M
Silver Eq. Oz.: n/a n/a n/a 29.60M
Maximum Profit (Gold): $2,892.78M $3,461.50M n/a $568.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,892.78M $3,461.50M n/a $568.72M
Max Profit / Current MCap: 2.249 2.362 n/a 0.113
Max Profit Per Share (Gold): $12.21 $14.24 n/a $2.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.21 $14.24 n/a $2.04
Total Free Profit Per Share: $5.36 $6.07 n/a $0.72
FD Mkt. Cap / Gold Eq.: $433.55 $450.30 n/a $16.75
FD Mkt. Cap / Silver Eq.: $5.60 $5.65 n/a $0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
23.83% 25.37% n/a 1.53%

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.     ×