Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 140koz. 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$645.95M which is a fall of roughly 23% over the last nine months. As of 05/06/2022 they have ~C$23M debt and ~C$68.3M cash. They have 155M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$842.00M
$645.95M
05/06/2022
$-196.06M
Total Assets:
$249.32M
$240.17M
05/06/2022
$-9.15M
Total Liabilities:
$123.10M
$118.59M
05/06/2022
$-4.52M
Current Assets:
$74.02M
$71.30M
05/06/2022
$-2.72M
Current Liabilities:
$37.40M
$36.03M
05/06/2022
$-1.37M
Total Debt:
$23.37M
$22.52M
05/06/2022
$-0.86M
Cash:
$70.90M
$68.30M
05/06/2022
$-2.60M
Enterprise Value:
$794.48M
$600.16M
01/07/1989
$-194.31M
Cash Flow:
$55.45M
$61.48M
never
$6.03M
Cash Flow Multiple:
15.19
10.51
never
-4.68
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) 140,000
10/13/2022
15,000
Production (Silver Eq Oz.) :
(guess) 10,549,395
(guess) 11,437,982
10/13/2022
888,587
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
10/13/2022
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) 140,000oz.
10/13/2022
15,000oz.
Cash Cost:
$850
$850
05/06/2022
$0.00
Extra Operating Cost:
$400
$450
10/13/2022
$50.00
Average Grade:
2.20 g/t
2.20 g/t
05/06/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
10/13/2022
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
$900
10/13/2022
$50
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
-3.50M
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
-3.15M
Maximum Profit (Gold):
$778.50M
$770.64M
n/a
$-7.86M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$778.50M
$770.64M
n/a
$-7.86M
Max Profit / Current MCap:
0.925
1.193
n/a
0.268
Max Profit Per Share (Gold):
$4.78
$4.73
n/a
$-0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.78
$4.73
n/a
$-0.05
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$719.66
$552.09
n/a
$-167.57
FD Mkt. Cap / Silver Eq.:
$8.53
$6.76
n/a
$-1.77
FD Mkt. Cap / Per Metal as % Spot Price:
38.20%
28.65%
n/a
-9.56%
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
-7.28M
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
-5.87M
Maximum Profit (Gold):
$1,449.21M
$1,434.57M
n/a
$-14.64M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,449.21M
$1,434.57M
n/a
$-14.64M
Max Profit / Current MCap:
1.721
2.221
n/a
0.500
Max Profit Per Share (Gold):
$8.89
$8.80
n/a
$-0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$8.89
$8.80
n/a
$-0.09
Total Free Profit Per Share:
$2.26
$3.52
n/a
$1.26
FD Mkt. Cap / Gold Eq.:
$386.59
$296.58
n/a
$-90.02
FD Mkt. Cap / Silver Eq.:
$4.58
$3.63
n/a
$-0.95
FD Mkt. Cap / Per Metal as % Spot Price:
20.52%
15.39%
n/a
-5.13%
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
-10.51M
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
-7.33M
Maximum Profit (Gold):
$1,808.52M
$1,790.25M
n/a
$-18.26M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,808.52M
$1,790.25M
n/a
$-18.26M
Max Profit / Current MCap:
2.148
2.772
n/a
0.624
Max Profit Per Share (Gold):
$11.10
$10.98
n/a
$-0.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$11.10
$10.98
n/a
$-0.11
Total Free Profit Per Share:
$4.47
$5.70
n/a
$1.24
FD Mkt. Cap / Gold Eq.:
$309.79
$237.65
n/a
$-72.13
FD Mkt. Cap / Silver Eq.:
$3.67
$2.91
n/a
$-0.76
FD Mkt. Cap / Per Metal as % Spot Price:
16.45%
12.33%
n/a
-4.11%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7791
CAD 0.7505
01/28/2023
Spot Gold:
$1,883.70
$1,927.30
01/28/2023
$43.60
Spot Silver:
$22.32
$23.59
01/28/2023
$1.27
Gold:Silver Ratio:
84.40
81.70
01/28/2023
-2.70
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: