Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:NEE
CAD
OTCMKTS:NHVCF
USD
Description
Northern Vertex Mining Corp are a gold focused junior, small producer with one mine in development in USA. They have approximately 0.45Moz. of gold in the reserves and resources category of which 0.4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$41.56M which is a fall of roughly 21% over the last six months. As of 09/01/2018 they have ~C$22M debt and ~C$5.27M cash. They have 180M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/01/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$52.87M
$41.56M
09/01/2018
$-11.31M
Total Assets:
$85.71M
$82.81M
09/01/2018
$-2.90M
Total Liabilities:
$42.85M
$41.41M
09/01/2018
$-1.45M
Current Assets:
$5.45M
$5.27M
09/01/2018
$-0.18M
Current Liabilities:
$15.58M
$15.06M
09/01/2018
$-0.53M
Total Debt:
$22.60M
$21.83M
09/01/2018
$-0.76M
Cash:
$5.45M
$5.27M
09/01/2018
$-0.18M
Enterprise Value:
$70.01M
$58.12M
11/04/1971
$-11.89M
Cash Flow:
$0.85M
$2.88M
never
$2.02M
Cash Flow Multiple:
61.95
14.45
never
-47.50
Net Debt to Cash Flow Ratio:
20.09
5.76
never
-14.33
Finance within 1 year:
09/01/2018
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/01/2018
0.00%
Misc
09/01/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
180,000,000
180,000,000
09/01/2018
0
Shares (FD):
230,000,000
230,000,000
09/01/2018
0
Insider Ownership:
n/a
40%
09/01/2018
40%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2018
09/01/2018
n/a
Production (Gold Eq Oz.):
(guess) 24,000
(guess) 24,000
09/01/2018
0
Production (Silver Eq Oz.) :
(guess) 1,987,531
(guess) 2,011,980
09/01/2018
24,449
Initial CapEx (Outstanding):
$33.00M62.42% of Mkt.Cap
$33.00M79.41% of Mkt.Cap
09/01/2018
$0.00M
Funding Option:
n/a
n/a
09/01/2018
n/a
Documentation:
none
PRODUCER
09/01/2018
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
09/01/2018 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
09/01/2018
0.00M
Measured & Indicated:
0.40M
0.40M
09/01/2018
0.00M
Inferred:
0.05M
0.05M
09/01/2018
0.00M
Reserves & Resources:
0.45M
0.45M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/01/2018
0.00M
Measured & Indicated:
0.26M
0.26M
09/01/2018
0.00M
Inferred:
0.02M
0.02M
09/01/2018
0.00M
Reserves & Resources:
0.28M
0.28M
never
0.00M
C U R R E N T
Annual Production:
(guess) 24,000oz.
(guess) 24,000oz.
09/01/2018
0oz.
Cash Cost:
$750
$750
09/01/2018
$0.00
Extra Operating Cost:
$400
$400
09/01/2018
$0.00
Average Grade:
0.80 g/t
0.80 g/t
09/01/2018
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
09/01/2018
0.00%
F U T U R E
Proven & Probable:
0.50M
0.50M
09/01/2018
0.00M
Annual Production:
40,000oz.
40,000oz.
09/01/2018
0oz.
Cash Cost:
$700
$700
09/01/2018
$0
Extra Operating Cost:
$400
$400
09/01/2018
$0
SILVER
09/01/2018 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
09/01/2018
0.00M
Measured & Indicated:
n/a
n/a
09/01/2018
0.00M
Inferred:
n/a
n/a
09/01/2018
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
09/01/2018
0.00M
Measured & Indicated:
n/a
n/a
09/01/2018
0.00M
Inferred:
n/a
n/a
09/01/2018
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
09/01/2018
$0.00
Extra Operating Cost:
n/a
n/a
09/01/2018
$0.00
Average Grade:
n/a
n/a
09/01/2018
n/a
Recovery Rate:
n/a
n/a
09/01/2018
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/01/2018
0.00M
Annual Production:
n/a
n/a
09/01/2018
n/a
Cash Cost:
n/a
n/a
09/01/2018
n/a
Extra Operating Cost:
n/a
n/a
09/01/2018
n/a
Property
Last Analysis Data (09/01/2018)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Arizona , USA
Moss
100% (guess)
1
Open Pit
show
400,000 oz open pit
.8 gpt.
$600 cash costs (gold equivalent, including silver).
44% IRR after-tax at $1300 gold.
$33 million Capex
Total Land Package Size (ha):
1
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Arizona , USA
Moss
100% (guess)
1
Open Pit
show
400,000 oz open pit
.8 gpt.
$600 cash costs (gold equivalent, including silver).
44% IRR after-tax at $1300 gold.
$33 million Capex
Total Land Package Size (ha):
1
Profitability (by resource)
Proven & Probable
09/01/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
09/01/2018 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.):
0.40M
0.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.41M
P L A U S I B L E
Gold Eq. Oz.:
0.26M
0.26M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.26M
Maximum Profit (Gold):
$9.10M
$30.68M
n/a
$21.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$9.10M
$30.68M
n/a
$21.58M
Max Profit / Current MCap:
0.172
0.738
n/a
0.566
Max Profit Per Share (Gold):
$0.04
$0.13
n/a
$0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.04
$0.13
n/a
$0.09
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$206.51
$162.33
n/a
$-44.18
FD Mkt. Cap / Silver Eq.:
$2.49
$1.94
n/a
$-0.56
FD Mkt. Cap / Per Metal as % Spot Price:
17.20%
12.29%
n/a
-4.91%
Reserves & Resources
09/01/2018 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.):
0.45M
0.45M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.46M
P L A U S I B L E
Gold Eq. Oz.:
0.28M
0.28M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.28M
Maximum Profit (Gold):
$9.81M
$33.08M
n/a
$23.26M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$9.81M
$33.08M
n/a
$23.26M
Max Profit / Current MCap:
0.186
0.796
n/a
0.610
Max Profit Per Share (Gold):
$0.04
$0.14
n/a
$0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.04
$0.14
n/a
$0.10
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$191.55
$150.57
n/a
$-40.98
FD Mkt. Cap / Silver Eq.:
$2.31
$1.80
n/a
$-0.52
FD Mkt. Cap / Per Metal as % Spot Price:
15.95%
11.40%
n/a
-4.56%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/01/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7792
CAD 0.7528
02/17/2019
Spot Gold:
$1,200.80
$1,321.20
02/17/2019
$120.40
Spot Silver:
$14.50
$15.76
02/17/2019
$1.26
Gold:Silver Ratio:
82.81
83.83
02/17/2019
1.02
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: