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

Category: Junior: Small 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, 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$29.25M which is a fall of roughly 45% over the last eight months. As of 09/01/2018 they have ~C$22M debt and ~C$5.24M cash. They have 180M 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 09/01/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $52.87M $29.25M 09/01/2018 $-23.62M
Total Assets: $85.71M $82.29M 09/01/2018 $-3.42M
Total Liabilities: $42.85M $41.14M 09/01/2018 $-1.71M
Current Assets: $5.45M $5.24M 09/01/2018 $-0.22M
Current Liabilities: $15.58M $14.96M 09/01/2018 $-0.62M
Total Debt: $22.60M $21.69M 09/01/2018 $-0.90M
Cash: $5.45M $5.24M 09/01/2018 $-0.22M
Enterprise Value: $70.01M $45.71M 06/13/1971 $-24.30M
Cash Flow: $0.85M $2.11M never $1.25M
Cash Flow Multiple: 61.95 13.87 never -48.07
Net Debt to
Cash Flow Ratio:		 20.09 7.81 never -12.28
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) 
2,044,890		 09/01/2018 57,359
Initial CapEx (Outstanding): $33.00M
62.42% of Mkt.Cap		 $33.00M
112.82% 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 0.96M
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 0.61M
Maximum Profit (Gold): $9.10M $22.49M n/a $13.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9.10M $22.49M n/a $13.39M
Max Profit / Current MCap: 0.172 0.769 n/a 0.597
Max Profit Per Share (Gold): $0.04 $0.10 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.10 n/a $0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $206.51 $114.26 n/a $-92.26
FD Mkt. Cap / Silver Eq.: $2.49 $1.34 n/a $-1.15
FD Mkt. Cap / Per Metal
as % Spot Price:		 17.20% 8.96% n/a -8.24%

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 1.08M
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 0.66M
Maximum Profit (Gold): $9.81M $24.25M n/a $14.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9.81M $24.25M n/a $14.43M
Max Profit / Current MCap: 0.186 0.829 n/a 0.643
Max Profit Per Share (Gold): $0.04 $0.11 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.11 n/a $0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $191.55 $105.98 n/a $-85.57
FD Mkt. Cap / Silver Eq.: $2.31 $1.24 n/a $-1.07
FD Mkt. Cap / Per Metal
as % Spot Price:		 15.95% 8.31% n/a -7.64%

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.