investorscraft@gmail.com

Intrinsic ValueOsisko Development Corp. (ODV.V)

Previous Close$4.59
Intrinsic Value
Upside potential
Previous Close
$4.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Osisko Development Corp. operates as a gold mining development company focused on advancing high-potential mining projects from exploration through to production. The company's core revenue model is centered on discovering, acquiring, and developing mineral properties, with the ultimate objective of building a portfolio of producing gold mines. Its flagship asset is the Cariboo Gold Project in British Columbia, a significant land package spanning over 2,000 square kilometers, representing one of the largest undeveloped gold projects in Canada. The company maintains additional strategic interests in the James Bay Properties in Québec and the San Antonio Gold Project in Mexico's Guerrero region, positioning it across multiple mining-friendly jurisdictions. Osisko Development distinguishes itself through its systematic, technically-driven approach to project advancement, leveraging the expertise of its parent company, Osisko Mining. It operates in the competitive junior gold development sector, where success depends on technical execution, capital allocation, and navigating the complex path from resource definition to mine construction. The company's market position is that of an emerging developer with substantial resource potential, targeting the transition to a mid-tier gold producer through the successful development of its core assets.

Revenue Profitability And Efficiency

As a pre-production development company, Osisko Development generated minimal revenue of CAD 4.56 million during the period, primarily from incidental sources. The company reported a significant net loss of CAD 86.34 million, reflecting the substantial upfront investment required for exploration and project advancement activities. Operating cash flow was deeply negative at CAD 52.30 million, consistent with the capital-intensive nature of the development stage, while capital expenditures totaled CAD 36.63 million directed toward advancing its project pipeline.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained by its pre-revenue status, with diluted earnings per share at a loss of CAD 0.92. Capital efficiency is measured by the effective deployment of funds toward increasing the value of its mineral assets rather than near-term profitability. The substantial cash outflows for exploration and development are essential investments intended to build long-term asset value and future production capacity, with returns contingent on successful project execution and eventual mine commissioning.

Balance Sheet And Financial Health

Osisko Development maintains a solid liquidity position with cash and equivalents of CAD 106.65 million, providing a runway to fund ongoing development activities. Total debt is manageable at CAD 46.64 million, resulting in a conservative financial structure. The company's balance sheet reflects a typical profile for a development-stage miner, characterized by significant investments in mineral properties and a shareholder-funded equity base to support project advancement before generating operational cash flows.

Growth Trends And Dividend Policy

The company's growth trajectory is entirely tied to the progression of its project pipeline, particularly the Cariboo Gold Project. Key milestones include advancing feasibility studies, permitting, and securing financing for construction. Consistent with its development-stage status and negative earnings, Osisko Development does not pay a dividend, as all available capital is reinvested into exploration and development efforts to drive asset appreciation and future production capability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 637 million, the market is valuing Osisko Development based on the perceived potential of its mineral asset portfolio rather than current financial performance. The beta of 1.24 indicates higher volatility than the broader market, which is characteristic of junior mining stocks whose valuations are sensitive to gold price fluctuations, project development news, and exploration results. Investor expectations are focused on successful project derisking and advancement toward production.

Strategic Advantages And Outlook

Osisko Development's primary strategic advantage lies in its association with the experienced Osisko group, providing technical expertise and a successful track record in mine development. The outlook is contingent on executing its development strategy, particularly for the Cariboo project, which represents a substantial, district-scale opportunity in a stable Canadian jurisdiction. Key near-term catalysts include resource expansion, feasibility study completion, and progress on permitting, which will be critical for attracting development capital and advancing toward a production decision.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount