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 Change 52 Wk Range Volume
CVE:NEE 05/24/2017 CAD 0.530 0.000 0.700 - 0.350 90,022
OTCMKTS:NHVCF 05/24/2017 USD 0.3770 0.0090 0.5000 - 0.2700 6,314
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$55.24M which is a rise of roughly 16% over the last ten months. As of 12/31/2016 they have ~C$7M debt and ~C$7.94M cash. They have 101M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 07/25/2016
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $47.63M $55.24M 07/25/2016 $7.61M
Total Assets: $22.18M $31.72M 12/31/2016 $9.54M
Total Liabilities: $21.77M $9.20M 12/31/2016 $-12.56M
Current Assets: $2.91M $8.32M 12/31/2016 $5.41M
Current Liabilities: $0.46M $1.24M 12/31/2016 $0.77M
Total Debt: $20.41M $6.96M 12/31/2016 $-13.45M
Cash: $2.66M $7.94M 12/31/2016 $5.28M
Enterprise Value: $65.38M $54.26M 09/20/1971 $-11.12M
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: 07/25/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/25/2016 0.00%
Misc 07/25/2016
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Share Price: $0.340 $0.395 16:05 on 05/24/2017 $0.05
Shares Outstanding: 95,000,000 100,720,000 12/31/2016 5,720,000
Shares Fully Diluted: 140,000,000 140,000,000 07/25/2016 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2017 07/25/2016 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/25/2016 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/25/2016 0
Initial CapEx (Outstanding): $33.00M
69.28% of Mkt.Cap		 $33.00M
59.74% of Mkt.Cap 		07/25/2016 $0.00M
Funding Option: n/a n/a 07/25/2016 n/a
Documentation: none FS 07/25/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/25/2016
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 07/25/2016 0.00M
Measured & Indicated: 0.40M 0.40M 07/25/2016 0.00M
Inferred: 0.05M 0.05M 07/25/2016 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 07/25/2016 0.00M
Measured & Indicated: 0.26M 0.26M 07/25/2016 0.00M
Inferred: 0.02M 0.02M 07/25/2016 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 07/25/2016 $0.00
Extra Operating Cost: n/a n/a 07/25/2016 $0.00
Average Grade: 0.80 g/t 0.80 g/t 07/25/2016 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/25/2016 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 07/25/2016 0.00M
Annual Production: 40,000oz. 40,000oz. 07/25/2016 0oz.
Cash Cost: $600 $600 07/25/2016 $0
Extra Operating Cost: $400 $400 07/25/2016 $0
SILVER 07/25/2016
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 07/25/2016 0.00M
Measured & Indicated: n/a n/a 07/25/2016 0.00M
Inferred: n/a n/a 07/25/2016 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 07/25/2016 0.00M
Measured & Indicated: n/a n/a 07/25/2016 0.00M
Inferred: n/a n/a 07/25/2016 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 07/25/2016 $0.00
Extra Operating Cost: n/a n/a 07/25/2016 $0.00
Average Grade: n/a n/a 07/25/2016 n/a
Recovery Rate: n/a n/a 07/25/2016 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/25/2016 0.00M
Annual Production: n/a n/a 07/25/2016 n/a
Cash Cost: n/a n/a 07/25/2016 n/a
Extra Operating Cost: n/a n/a 07/25/2016 n/a

Property

Last Analysis Data  (07/25/2016)
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		 07/25/2016
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		 07/25/2016
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 2.43M
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 1.56M
Maximum Profit (Gold): $56.05M $46.05M n/a $-10.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $56.05M $46.05M n/a $-10.00M
Max Profit / Current MCap: 1.177 0.834 n/a -0.343
Max Profit Per Share (Gold): $0.40 $0.33 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.40 $0.33 n/a $-0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $186.05 $215.79 n/a $29.73
FD Mkt. Cap / Silver Eq.: $2.77 $2.94 n/a $0.18
FD Mkt. Cap / Per Metal
as % Spot Price:		 14.17% 17.17% n/a 2.99%

Reserves &
Resources		 07/25/2016
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 2.73M
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 1.68M
Maximum Profit (Gold): $60.43M $49.65M n/a $-10.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $60.43M $49.65M n/a $-10.78M
Max Profit / Current MCap: 1.269 0.899 n/a -0.370
Max Profit Per Share (Gold): $0.43 $0.35 n/a $-0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.43 $0.35 n/a $-0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $172.57 $200.15 n/a $27.58
FD Mkt. Cap / Silver Eq.: $2.57 $2.73 n/a $0.16
FD Mkt. Cap / Per Metal
as % Spot Price:		 13.15% 15.92% n/a 2.78%

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.     ×