Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Near-term Producer
Rating & Risk: Login to view
Northern Vertex Mining Corp
www: www.northernvertex.com     email: info@northernvertex.com

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 near-term 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$56.83M which is a fall of roughly 34% over the last twelve months. As of 07/26/2017 they have ~C$16M debt and ~C$6.3M cash. They have 141M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 07/26/2017
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $85.58M $56.83M 07/26/2017 $-28.75M
Total Assets: $37.72M $36.61M 07/26/2017 $-1.11M
Total Liabilities: $18.78M $18.23M 07/26/2017 $-0.55M
Current Assets: $6.86M $6.65M 07/26/2017 $-0.20M
Current Liabilities: $1.65M $1.60M 07/26/2017 $-0.05M
Total Debt: $16.06M $15.58M 07/26/2017 $-0.47M
Cash: $6.50M $6.30M 07/26/2017 $-0.19M
Enterprise Value: $95.14M $66.11M 02/04/1972 $-29.04M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 07/26/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/26/2017 0.00%
Misc 07/26/2017
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 141,000,000 141,000,000 07/26/2017 0
Shares (FD): 187,000,000 187,000,000 07/26/2017 0
Insider Ownership: n/a 44% 07/26/2017 44%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2017 07/26/2017 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/26/2017 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/26/2017 0
Initial CapEx (Outstanding): $33.00M
38.56% of Mkt.Cap		 $33.00M
58.07% of Mkt.Cap 		07/26/2017 $0.00M
Funding Option: n/a n/a 07/26/2017 n/a
Documentation: none FS 07/26/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/26/2017
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 07/26/2017 0.00M
Measured & Indicated: 0.40M 0.40M 07/26/2017 0.00M
Inferred: 0.05M 0.05M 07/26/2017 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 07/26/2017 0.00M
Measured & Indicated: 0.26M 0.26M 07/26/2017 0.00M
Inferred: 0.02M 0.02M 07/26/2017 0.00M
Reserves & Resources: 0.28M 0.28M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/26/2017 $0.00
Extra Operating Cost: n/a n/a 07/26/2017 $0.00
Average Grade: 0.80 g/t 0.80 g/t 07/26/2017 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/26/2017 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 07/26/2017 0.00M
Annual Production: 40,000oz. 40,000oz. 07/26/2017 0oz.
Cash Cost: $600 $600 07/26/2017 $0
Extra Operating Cost: $400 $400 07/26/2017 $0
SILVER 07/26/2017
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 07/26/2017 0.00M
Measured & Indicated: n/a n/a 07/26/2017 0.00M
Inferred: n/a n/a 07/26/2017 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 07/26/2017 0.00M
Measured & Indicated: n/a n/a 07/26/2017 0.00M
Inferred: n/a n/a 07/26/2017 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 07/26/2017 $0.00
Extra Operating Cost: n/a n/a 07/26/2017 $0.00
Average Grade: n/a n/a 07/26/2017 n/a
Recovery Rate: n/a n/a 07/26/2017 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/26/2017 0.00M
Annual Production: n/a n/a 07/26/2017 n/a
Cash Cost: n/a n/a 07/26/2017 n/a
Extra Operating Cost: n/a n/a 07/26/2017 n/a

Property

Last Analysis Data  (07/26/2017)
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		 07/26/2017
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		 07/26/2017
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 1.63M
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 1.04M
Maximum Profit (Gold): $46.74M $39.12M n/a $-7.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $46.74M $39.12M n/a $-7.62M
Max Profit / Current MCap: 0.546 0.688 n/a 0.142
Max Profit Per Share (Gold): $0.25 $0.21 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.25 $0.21 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $334.30 $221.98 n/a $-112.32
FD Mkt. Cap / Silver Eq.: $4.41 $2.78 n/a $-1.63
FD Mkt. Cap / Per Metal
as % Spot Price:		 26.51% 18.22% n/a -8.29%

Reserves &
Resources		 07/26/2017
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 1.83M
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 1.12M
Maximum Profit (Gold): $50.39M $42.18M n/a $-8.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $50.39M $42.18M n/a $-8.21M
Max Profit / Current MCap: 0.589 0.742 n/a 0.153
Max Profit Per Share (Gold): $0.27 $0.23 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.27 $0.23 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $310.07 $205.89 n/a $-104.18
FD Mkt. Cap / Silver Eq.: $4.09 $2.58 n/a $-1.51
FD Mkt. Cap / Per Metal
as % Spot Price:		 24.59% 16.90% n/a -7.69%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.