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

Price Data

Symbol Date Price
CVE:NEE 01/19/2018 CAD 0.540
OTCMKTS:NHVCF 01/19/2018 USD 0.4581
Alert me when stock is updated

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$80.7M which is a fall of roughly 6% over the last six months. As of 07/26/2017 they have ~C$16M debt and ~C$6.47M cash. They have 141M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 07/26/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $85.58M $80.70M 07/26/2017 $-4.88M
Total Assets: $37.72M $37.54M 07/26/2017 $-0.17M
Total Liabilities: $18.78M $18.69M 07/26/2017 $-0.09M
Current Assets: $6.86M $6.82M 07/26/2017 $-0.03M
Current Liabilities: $1.65M $1.64M 07/26/2017 $-0.01M
Total Debt: $16.06M $15.98M 07/26/2017 $-0.07M
Cash: $6.50M $6.47M 07/26/2017 $-0.03M
Enterprise Value: $95.14M $90.22M 11/09/1972 $-4.92M
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
Share Price: $0.458 $0.432 14:01 on 01/19/2018 $-0.03
Shares Outstanding: 141,000,000 141,000,000 07/26/2017 0
Shares Fully Diluted: 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
40.89% 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 1.00M
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 0.64M
Maximum Profit (Gold): $46.74M $59.26M n/a $12.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $46.74M $59.26M n/a $12.53M
Max Profit / Current MCap: 0.546 0.734 n/a 0.188
Max Profit Per Share (Gold): $0.25 $0.32 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.25 $0.32 n/a $0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $334.30 $315.23 n/a $-19.06
FD Mkt. Cap / Silver Eq.: $4.41 $4.03 n/a $-0.38
FD Mkt. Cap / Per Metal
as % Spot Price:
26.51% 23.69% n/a -2.83%

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 1.13M
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 0.69M
Maximum Profit (Gold): $50.39M $63.89M n/a $13.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $50.39M $63.89M n/a $13.50M
Max Profit / Current MCap: 0.589 0.792 n/a 0.203
Max Profit Per Share (Gold): $0.27 $0.34 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.27 $0.34 n/a $0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $310.07 $292.39 n/a $-17.68
FD Mkt. Cap / Silver Eq.: $4.09 $3.74 n/a $-0.36
FD Mkt. Cap / Per Metal
as % Spot Price:
24.59% 21.97% n/a -2.62%

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.     ×