Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:NST
AUD
OTCMKTS:NESRF
USD
Description
Northern Star Resources Ltd are a gold focused major with ten producing mines in Australia and USA, one mine in development in Australia and one exploration property. Currently they produce roughly 1.7Moz. of gold per year. They have approximately 55Moz. of gold in the reserves and resources category of which 40Moz. are in the measured and indicated category. They have a market capitalisation of ~A$11208.61M which is a rise of roughly 31% over the last eight months. As of 09/17/2023 they have ~A$532M debt and ~A$738.23M cash. They have 1,152M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/17/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$8,551.09M
$11,208.61M
09/17/2023
$2,657.52M
Total Assets:
$7,100.10M
$7,309.21M
09/17/2023
$209.11M
Total Liabilities:
$2,065.48M
$2,126.32M
09/17/2023
$60.83M
Current Assets:
$1,161.83M
$1,196.05M
09/17/2023
$34.22M
Current Liabilities:
$497.01M
$511.64M
09/17/2023
$14.64M
Total Debt:
$516.37M
$531.58M
09/17/2023
$15.21M
Cash:
$717.11M
$738.23M
09/17/2023
$21.12M
Enterprise Value:
$8,350.35M
$11,001.96M
08/22/2318
$2,651.61M
Cash Flow:
$888.76M
$1,676.54M
never
$787.78M
Cash Flow Multiple:
9.62
6.69
never
-2.94
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
09/17/2023
n/a
Misc
09/17/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,152,000,000
1,152,000,000
09/17/2023
0
Shares (FD):
1,153,000,000
1,153,000,000
09/17/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
2.2%
03/31/2024
2.2%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
09/17/2023
n/a
Production (Gold Eq Oz.):
(guess) 1,700,000
(guess) 1,700,000
09/17/2023
0
Production (Silver Eq Oz.) :
(guess) 141,934,868
(guess) 136,814,165
09/17/2023
-5,120,702
Initial CapEx (Outstanding):
n/a
n/a
09/17/2023
n/a
Funding Option:
n/a
n/a
09/17/2023
n/a
Documentation:
none
PRODUCER
03/31/2024
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
15
15
03/31/2024
0.00
Resource Data
GOLD
09/17/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
20.00M
20.00M
09/17/2023
0.00M
Measured & Indicated:
40.00M
40.00M
09/17/2023
0.00M
Inferred:
15.00M
15.00M
09/17/2023
0.00M
Reserves & Resources:
55.00M
55.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
18.00M
18.00M
09/17/2023
0.00M
Measured & Indicated:
32.40M
32.40M
09/17/2023
0.00M
Inferred:
6.75M
6.75M
09/17/2023
0.00M
Reserves & Resources:
39.15M
39.15M
never
0.00M
C U R R E N T
Annual Production:
(guess) 1,700,000oz.
(guess) 1,700,000oz.
09/17/2023
0oz.
Cash Cost:
$900
$900
09/17/2023
$0.00
Extra Operating Cost:
$500
$500
09/17/2023
$0.00
G R A D E
Underground (Avg):
4.00 g/t
4.00 g/t
09/17/2023
n/a
Open Pit (Avg):
n/a
1.30 g/t
03/18/2024
1.30 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
03/31/2024
0.00%
F U T U R E
Proven & Probable:
40.00M
40.00M
09/17/2023
0.00M
Annual Production:
2,000,000oz.
2,000,000oz.
09/17/2023
0oz.
Cash Cost:
$1,000
$1,000
09/17/2023
$0
Extra Operating Cost:
$500
$500
09/17/2023
$0
SILVER
09/17/2023 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
09/17/2023
0.00M
Measured & Indicated:
n/a
n/a
09/17/2023
0.00M
Inferred:
n/a
n/a
09/17/2023
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
09/17/2023
0.00M
Measured & Indicated:
n/a
n/a
09/17/2023
0.00M
Inferred:
n/a
n/a
09/17/2023
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
09/17/2023
$0.00
Extra Operating Cost:
n/a
n/a
09/17/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
09/17/2023
n/a
Open Pit (Avg):
n/a
n/a
09/17/2023
n/a
Recovery Rate:
n/a
n/a
09/17/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/17/2023
0.00M
Annual Production:
n/a
n/a
09/17/2023
n/a
Cash Cost:
n/a
n/a
09/17/2023
n/a
Extra Operating Cost:
n/a
n/a
09/17/2023
n/a
Property
Last Analysis Data (09/17/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Australia
Jundee
100% (guess)
n/a
n/a
n/a
Production
Austraia , Australia
Kalgoorlie
100% (guess)
n/a
Open Pit
show
Large open pit.
250,000 oz annual production.
Production
Western , Australia
Kanowa
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Karari
100% (guess)
n/a
Open Pit
n/a
Production
Western , Australia
Kundana
100% (guess)
n/a
n/a
n/a
Production
Australia
Paulsens
100% (guess)
n/a
n/a
show
100,000 oz long term producer at high grades.
Production
Australia
Plutonic
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Red October
100% (guess)
n/a
Open Pit
n/a
Production
Australia , Australia
Whirling Dervish
100% (guess)
n/a
Open Pit
n/a
Development
Australia
Thunderbox
100% (guess)
n/a
Open Pit
show
They expect to produce 150,000 oz per year.
Exploration
Western Australia , Australia
Yandal
100% (guess)
160,000
Both
show
Early exploration
Large property with several deposits.
About 1.5 million oz discovered at 2 gpt.
Production
Alaska , USA
Pogo
100% (guess)
n/a
Underground
show
Large mine
300,000 oz annual production
Total Land Package Size (ha):
160,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Australia
Jundee
100% (guess)
n/a
n/a
n/a
Production
Austraia , Australia
Kalgoorlie
100% (guess)
n/a
Open Pit
show
Large open pit.
250,000 oz annual production.
Production
Western , Australia
Kanowa
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Karari
100% (guess)
n/a
Open Pit
n/a
Production
Western , Australia
Kundana
100% (guess)
n/a
n/a
n/a
Production
Australia
Paulsens
100% (guess)
n/a
n/a
show
100,000 oz long term producer at high grades.
Production
Australia
Plutonic
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Red October
100% (guess)
n/a
Open Pit
n/a
Production
Australia , Australia
Whirling Dervish
100% (guess)
n/a
Open Pit
n/a
Development
Australia
Thunderbox
100% (guess)
n/a
Open Pit
show
They expect to produce 150,000 oz per year.
Exploration
Western Australia , Australia
Yandal
100% (guess)
160,000
Both
show
Early exploration
Large property with several deposits.
About 1.5 million oz discovered at 2 gpt.
Production
Alaska , USA
Pogo
100% (guess)
n/a
Underground
show
Large mine
300,000 oz annual production
Total Land Package Size (ha):
160,000
Profitability (by resource)
Proven & Probable
09/17/2023 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.):
20.00M
20.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-60.24M
P L A U S I B L E
Gold Eq. Oz.:
18.00M
18.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-54.22M
Maximum Profit (Gold):
$9,410.40M
$17,751.60M
n/a
$8,341.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$9,410.40M
$17,751.60M
n/a
$8,341.20M
Max Profit / Current MCap:
1.100
1.584
n/a
0.483
Max Profit Per Share (Gold):
$8.16
$15.40
n/a
$7.23
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$8.16
$15.40
n/a
$7.23
Total Free Profit Per Share:
$0.00
$0.77
n/a
$0.77
FD MCap / Gold Eq.:
$475.06
$622.70
n/a
$147.64
FD MCap / Silver Eq.:
$5.69
$7.74
n/a
$2.05
FD MCap / Per Metal as % Spot Price:
24.71%
26.10%
n/a
1.39%
Measured & Indicated
09/17/2023 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.):
40.00M
40.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-120.49M
P L A U S I B L E
Gold Eq. Oz.:
32.40M
32.40M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-97.59M
Maximum Profit (Gold):
$16,938.72M
$31,952.88M
n/a
$15,014.16M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$16,938.72M
$31,952.88M
n/a
$15,014.16M
Max Profit / Current MCap:
1.981
2.851
n/a
0.870
Max Profit Per Share (Gold):
$14.69
$27.71
n/a
$13.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$14.69
$27.71
n/a
$13.02
Total Free Profit Per Share:
$3.20
$13.08
n/a
$9.88
FD MCap / Gold Eq.:
$263.92
$345.94
n/a
$82.02
FD MCap / Silver Eq.:
$3.16
$4.30
n/a
$1.14
FD MCap / Per Metal as % Spot Price:
13.73%
14.50%
n/a
0.77%
Reserves & Resources
09/17/2023 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.):
55.00M
55.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-165.67M
P L A U S I B L E
Gold Eq. Oz.:
39.15M
39.15M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-117.93M
Maximum Profit (Gold):
$20,467.62M
$38,609.73M
n/a
$18,142.11M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$20,467.62M
$38,609.73M
n/a
$18,142.11M
Max Profit / Current MCap:
2.394
3.445
n/a
1.051
Max Profit Per Share (Gold):
$17.75
$33.49
n/a
$15.73
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.75
$33.49
n/a
$15.73
Total Free Profit Per Share:
$6.26
$18.86
n/a
$12.59
FD MCap / Gold Eq.:
$218.42
$286.30
n/a
$67.88
FD MCap / Silver Eq.:
$2.62
$3.56
n/a
$0.94
FD MCap / Per Metal as % Spot Price:
11.36%
12.00%
n/a
0.64%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/17/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6455
AUD 0.6645
05/15/2024
Spot Gold:
$1,922.80
$2,386.20
05/15/2024
$463.40
Spot Silver:
$23.03
$29.65
05/15/2024
$6.62
Gold:Silver Ratio:
83.49
80.48
05/15/2024
-3.01
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: