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

Karora Resources Inc

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

Symbol Data

Symbol Currency
OTCMKTS:KRRGF USD
TSE:KRR CAD

Description

Karora Resources Inc are a gold focused mid-tier producer with two producing mines in Australia and USA, one mine in development in Australia and two exploration properties. Currently they produce roughly 125koz. of gold per year. They have approximately 3.9Moz. of gold in the reserves and resources category of which 2.7Moz. are in the measured and indicated category. They have a market capitalisation of ~C$339.15M which is a fall of roughly 60% over the last five months. As of 05/06/2022 they have ~C$22M debt and ~C$66.44M cash. They have 155M 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 05/06/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $842.00M $339.15M 05/06/2022 $-502.85M
Total Assets: $249.32M $233.62M 05/06/2022 $-15.70M
Total Liabilities: $123.10M $115.35M 05/06/2022 $-7.75M
Current Assets: $74.02M $69.36M 05/06/2022 $-4.66M
Current Liabilities: $37.40M $35.04M 05/06/2022 $-2.36M
Total Debt: $23.37M $21.90M 05/06/2022 $-1.47M
Cash: $70.90M $66.44M 05/06/2022 $-4.46M
Enterprise Value: $794.48M $294.62M 05/03/1979 $-499.86M
Cash Flow: $55.45M $51.45M never $-4.00M
Cash Flow Multiple: 15.19 6.59 never -8.59
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 05/06/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/06/2022 0.00%
Misc 05/06/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 155,000,000 155,000,000 05/06/2022 0
Shares (FD): 163,000,000 163,000,000 05/06/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/06/2022 n/a
Production (Gold Eq Oz.): (guess) 
125,000
(guess) 
125,000
05/06/2022 0
Production (Silver Eq Oz.): (guess) 
10,549,395
(guess) 
10,656,308
05/06/2022 106,913
Initial CapEx (Outstanding): n/a n/a 05/06/2022 n/a
Funding Option: n/a n/a 05/06/2022 n/a
Documentation: none PRODUCER 06/30/2022 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 05/06/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.30M 1.30M 05/06/2022 0.00M
Measured & Indicated: 2.70M 2.70M 05/06/2022 0.00M
Inferred: 1.20M 1.20M 05/06/2022 0.00M
Reserves & Resources: 3.90M 3.90M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.17M 1.17M 05/06/2022 0.00M
Measured & Indicated: 2.18M 2.18M 05/06/2022 0.00M
Inferred: 0.54M 0.54M 05/06/2022 0.00M
Reserves & Resources: 2.72M 2.72M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
125,000oz.
(guess) 
125,000oz.
05/06/2022 0oz.
Cash Cost: $850 $850 05/06/2022 $0.00
Extra Operating Cost: $400 $400 05/06/2022 $0.00
Average Grade: 2.20 g/t 2.20 g/t 05/06/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/30/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 3.50M 3.50M 05/06/2022 0.00M
Annual Production: 200,000oz. 200,000oz. 05/06/2022 0oz.
Cash Cost: $850 $850 05/06/2022 $0
Extra Operating Cost: $450 $450 05/06/2022 $0
SILVER 05/06/2022
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 05/06/2022 0.00M
Measured & Indicated: n/a n/a 05/06/2022 0.00M
Inferred: n/a n/a 05/06/2022 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 05/06/2022 0.00M
Measured & Indicated: n/a n/a 05/06/2022 0.00M
Inferred: n/a n/a 05/06/2022 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 05/06/2022 $0.00
Extra Operating Cost: n/a n/a 05/06/2022 $0.00
Average Grade: n/a n/a 05/06/2022 n/a
Recovery Rate: n/a n/a 05/06/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/06/2022 0.00M
Annual Production: n/a n/a 05/06/2022 n/a
Cash Cost: n/a n/a 05/06/2022 n/a
Extra Operating Cost: n/a n/a 05/06/2022 n/a

Property

Last Analysis Data  (05/06/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Western Australia, Australia Beta Hunt 100% (guess) n/a Both show
Low resources, but significant exploration potential.
Development Western Australia, Australia Spargos 100% (guess) n/a n/a show
150,000 oz, growing in size.
Exploration Western Australia, Australia Higginsville 100% (guess) 200,000 n/a show
Mine and mill.

1+ million oz.
Exploration Quebec, Canada Qiqavik 44% (guess) n/a n/a show
Early exploration.
Production Carolina, USA Carolina 44% (guess) n/a Open Pit show
Early exploration
Total Land Package Size (ha): 200,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Western Australia, Australia Beta Hunt 100% (guess) n/a Both show
Low resources, but significant exploration potential.
Development Western Australia, Australia Spargos 100% (guess) n/a n/a show
150,000 oz, growing in size.
Exploration Western Australia, Australia Higginsville 100% (guess) 200,000 n/a show
Mine and mill.

1+ million oz.
Exploration Quebec, Canada Qiqavik 44% (guess) n/a n/a show
Early exploration.
Production Carolina, USA Carolina 44% (guess) n/a Open Pit show
Early exploration
Total Land Package Size (ha): 200,000  

Profitability (by resource)

Proven &
Probable
05/06/2022
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 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.11M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.17M 1.17M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.00M
Maximum Profit (Gold): $778.50M $722.36M n/a $-56.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $778.50M $722.36M n/a $-56.14M
Max Profit / Current MCap: 0.925 2.130 n/a 1.205
Max Profit Per Share (Gold): $4.78 $4.43 n/a $-0.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.78 $4.43 n/a $-0.34
Total Free Profit Per Share: $0.00 $1.58 n/a $1.58
FD Mkt. Cap / Gold Eq.: $719.66 $289.88 n/a $-429.79
FD Mkt. Cap / Silver Eq.: $8.53 $3.40 n/a $-5.13
FD Mkt. Cap / Per Metal
as % Spot Price:
38.20% 15.77% n/a -22.43%
Measured &
Indicated
05/06/2022
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.): 2.70M 2.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.31M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.18M 2.18M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.86M
Maximum Profit (Gold): $1,449.21M $1,344.70M n/a $-104.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,449.21M $1,344.70M n/a $-104.51M
Max Profit / Current MCap: 1.721 3.965 n/a 2.244
Max Profit Per Share (Gold): $8.89 $8.25 n/a $-0.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.89 $8.25 n/a $-0.64
Total Free Profit Per Share: $2.26 $5.40 n/a $3.14
FD Mkt. Cap / Gold Eq.: $386.59 $155.72 n/a $-230.88
FD Mkt. Cap / Silver Eq.: $4.58 $1.83 n/a $-2.75
FD Mkt. Cap / Per Metal
as % Spot Price:
20.52% 8.47% n/a -12.05%

Reserves &
Resources
05/06/2022
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.): 3.90M 3.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.34M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.72M 2.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.32M
Maximum Profit (Gold): $1,808.52M $1,678.09M n/a $-130.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,808.52M $1,678.09M n/a $-130.42M
Max Profit / Current MCap: 2.148 4.948 n/a 2.800
Max Profit Per Share (Gold): $11.10 $10.30 n/a $-0.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.10 $10.30 n/a $-0.80
Total Free Profit Per Share: $4.47 $7.45 n/a $2.98
FD Mkt. Cap / Gold Eq.: $309.79 $124.78 n/a $-185.01
FD Mkt. Cap / Silver Eq.: $3.67 $1.46 n/a $-2.21
FD Mkt. Cap / Per Metal
as % Spot Price:
16.45% 6.79% n/a -9.66%

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.     ×