Added: Kin Mining

April 08, 2018 / www.goldstockdata.com / Article Link

Chart Not
Available

Symbol Data

SymbolCurrency
ASX:KINAUD

Description

Kin Mining are a gold focused junior near-term producer

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

Quick Links

Login to access

General Details

Financial04/08/2018
Last
Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Mkt. Cap (FD):$51.49M$51.49M04/08/2018$0.00M
Total Assets:$13.05M$13.05M04/08/2018$0.00M
Total Liabilities:$32.39M$32.39M04/08/2018$0.00M
Current Assets:$10.75M$10.75M04/08/2018$0.00M
Current Liabilities:$2.15M$2.15M04/08/2018$0.00M
Total Debt:$26.87M$26.87M04/08/2018$0.00M
Cash:$10.75M$10.75M04/08/2018$0.00M
Enterprise Value:$67.61M$67.61M02/22/1972$0.01M
Cash Flow: $0.00M $0.00Mnever$0.00M
Cash Flow Multiple: 0.00 0.00never0.00
Net Debt to
Cash Flow Ratio:		 n/a n/anever0.00
Finance within 1 year:04/08/2018n/a
Tax Rate:(guess) 30.00%(default) 30.00%04/08/20180.00%
Misc04/08/2018
Last
Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Shares Outstanding:221,000,000221,000,00004/08/20180
Shares (FD):258,000,000258,000,00004/08/20180
Insider Ownership:n/an/anevern/a
Company Type:Mostly GoldMostly Goldnevern/a
Production ETA:n/a10/01/201804/08/2018n/a
Production (Gold Eq Oz.):(guess)
0		(guess)
0		04/08/20180
Production (Silver Eq Oz.):(guess)
0		(guess)
0		04/08/20180
Initial CapEx (Outstanding): $35.00M
67.98% of Mkt.Cap		 $35.00M
67.97% of Mkt.Cap		04/08/2018$0.00M
Funding Option:n/an/a04/08/2018n/a
Documentation:noneFS04/08/2018n/a
Value Adjustment:-20%-20%never0%

Resource Data

GOLD04/08/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
O
U
N
C
E
S		T
O
T
A
L
Proven & Probable:0.35M0.35M04/08/20180.00M
Measured & Indicated:0.75M0.75M04/08/20180.00M
Inferred:0.25M0.25M04/08/20180.00M
Reserves & Resources:1.00M1.00Mnever0.00M
P
L
A
U
S
I
B
L
E		Proven & Probable:0.32M0.32M04/08/20180.00M
Measured & Indicated:0.60M0.60M04/08/20180.00M
Inferred:0.11M0.11M04/08/20180.00M
Reserves & Resources:0.72M0.72Mnever0.00M
C
U
R
R
E
N
T		Annual Production:n/an/a0oz.
Cash Cost:n/an/a04/08/2018$0.00
Extra Operating Cost:n/an/a04/08/2018$0.00
Average Grade:1.40 g/t1.40 g/t04/08/2018n/a
Recovery Rate:(CG) 90.00%(CG) 90.00%04/08/20180.00%
F
U
T
U
R
E		Proven & Probable:1.00M1.00M04/08/20180.00M
Annual Production:70,000oz.70,000oz.04/08/20180oz.
Cash Cost:$650$65004/08/2018$0
Extra Operating Cost:$400$40004/08/2018$0
SILVER04/08/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
O
U
N
C
E
S		T
O
T
A
L
Proven & Probable:n/an/a04/08/20180.00M
Measured & Indicated:n/an/a04/08/20180.00M
Inferred:n/an/a04/08/20180.00M
Reserves & Resources:n/an/anever0.00M
P
L
A
U
S
I
B
L
E		Proven & Probable:n/an/a04/08/20180.00M
Measured & Indicated:n/an/a04/08/20180.00M
Inferred:n/an/a04/08/20180.00M
Reserves & Resources:n/an/anever0.00M
C
U
R
R
E
N
T		Annual Production:n/an/a0oz.
Cash Cost:n/an/a04/08/2018$0.00
Extra Operating Cost:n/an/a04/08/2018$0.00
Average Grade:n/an/a04/08/2018n/a
Recovery Rate:n/an/a04/08/20180.00%
F
U
T
U
R
E		Proven & Probable:n/an/a04/08/20180.00M
Annual Production:n/an/a04/08/2018n/a
Cash Cost:n/an/a04/08/2018n/a
Extra Operating Cost:n/an/a04/08/2018n/a

Property

Last Analysis Data (04/08/2018)
StageLocationNameOwnedSize (Ha)TypeAuAgCuNotes
DevelopmentWestern Australia, AustraliaLeonora100% (guess)24,000Open Pitshow
1 million oz open pit project.

Low cash costs.

Production scheduled for 2018.
ExplorationWestern Australia, AustraliaDesdemona100% (guess)10,000n/ashow
Early exploration.
Total Land Package Size (ha):34,000
Current Data
No Data

Profitability (by resource)

Proven &
Probable		04/08/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):0.35M0.35Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.32M0.32Mn/a0.00M
Silver Eq. Oz.:n/an/an/a0.00M
Maximum Profit (Gold):$49.94M$49.94Mn/a$0.00M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$49.94M$49.94Mn/a$0.00M
Max Profit / Current MCap:0.9700.970n/a0.000
Max Profit Per Share (Gold):$0.19$0.19n/a$0.00
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.19$0.19n/a$0.00
Total Free Profit Per Share:$0.00$0.00n/a$0.00
FD Mkt. Cap / Gold Eq.:$163.46$163.47n/a$0.01
FD Mkt. Cap / Silver Eq.:$2.01$2.01n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		12.26%12.26%n/a0.00%
Measured &
Indicated		04/08/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):0.75M0.75Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.60M0.60Mn/a0.00M
Silver Eq. Oz.:n/an/an/a0.00M
Maximum Profit (Gold):$95.60M$95.60Mn/a$0.00M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$95.60M$95.60Mn/a$0.00M
Max Profit / Current MCap:1.8571.857n/a0.000
Max Profit Per Share (Gold):$0.37$0.37n/a$0.00
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.37$0.37n/a$0.00
Total Free Profit Per Share:$0.11$0.11n/a$0.00
FD Mkt. Cap / Gold Eq.:$85.39$85.39n/a$0.01
FD Mkt. Cap / Silver Eq.:$1.05$1.05n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		6.41%6.41%n/a0.00%

Reserves &
Resources		04/08/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):1.00M1.00Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.72M0.72Mn/a0.00M
Silver Eq. Oz.:n/an/an/a0.00M
Maximum Profit (Gold):$113.43M$113.43Mn/a$0.00M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$113.43M$113.43Mn/a$0.00M
Max Profit / Current MCap:2.2032.203n/a0.000
Max Profit Per Share (Gold):$0.44$0.44n/a$0.00
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.44$0.44n/a$0.00
Total Free Profit Per Share:$0.18$0.18n/a$0.00
FD Mkt. Cap / Gold Eq.:$71.96$71.97n/a$0.01
FD Mkt. Cap / Silver Eq.:$0.88$0.88n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		5.40%5.40%n/a0.00%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

Defaults04/08/2018
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Exchange Rates:AUD 0.7676AUD 0.767604/08/2018
Spot Gold:$1,333.10$1,333.1004/08/2018$0.00
Spot Silver:$16.37$16.3704/08/2018$0.00
Gold:Silver Ratio:81.4481.4404/08/20180.00
Spot Gold (Future):$2,500.00$2,500.00$0.00
Spot Silver (Future):$100.00$100.00$0.00
Gold:Silver Ratio (Future):25.0025.000.00
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%

Recent News

Gold stocks decline as metal drop offsets equity risk on
May 06, 2024 / www.canadianminingreport.com

Canadian mining equity capital raising robust in 2023, early 2024
May 06, 2024 / www.canadianminingreport.com

Gold stocks gain even as metal price pulls back

April 29, 2024 / www.canadianminingreport.com

Copper price forecast swinging significantly on shifting outlook
April 29, 2024 / www.canadianminingreport.com

Upgrades continue for 2024 gold price target...
April 22, 2024 / www.canadianminingreport.com
See all >
Share to Youtube Share to Facebook Facebook Share to Linkedin Share to Twitter Twitter Share to Tiktok