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

Category: Emerging Major
Rating & Risk: Login to view
Northern Star Resources Ltd
www: www.nsrltd.com     email: info@nsrltd.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:NST AUD
OTCMKTS:NESRF USD

Description

Northern Star Resources Ltd are a gold focused emerging major with five producing mines in Australia. Currently they produce roughly 515koz. of gold per year. They have approximately 10Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~A$3196.58M which is a rise of roughly 28% over the last ten months. As of 09/16/2017 they have ~A$4M debt and ~A$301.94M cash. They have 603M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 09/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,500.54M $3,196.58M 09/16/2017 $696.05M
Total Assets: $740.50M $692.29M 09/16/2017 $-48.21M
Total Liabilities: $247.64M $231.51M 09/16/2017 $-16.12M
Current Assets: $389.49M $364.13M 09/16/2017 $-25.36M
Current Liabilities: $139.45M $130.37M 09/16/2017 $-9.08M
Total Debt: $4.57M $4.27M 09/16/2017 $-0.30M
Cash: $322.97M $301.94M 09/16/2017 $-21.03M
Enterprise Value: $2,182.14M $2,898.91M 11/11/2061 $716.78M
Cash Flow: $151.12M $116.23M never $-34.90M
Cash Flow Multiple: 16.55 27.50 never 10.96
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 09/16/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/16/2017 0.00%
Misc 09/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 603,000,000 603,000,000 09/16/2017 0
Shares (FD): 613,000,000 613,000,000 09/16/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/16/2017 n/a
Production (Gold Eq Oz.): (guess) 
515,000
(guess) 
515,000
09/16/2017 0
Production (Silver Eq Oz.): (guess) 
38,711,567
(guess) 
41,173,054
09/16/2017 2,461,487
Initial CapEx (Outstanding): n/a n/a 09/16/2017 n/a
Funding Option: n/a n/a 09/16/2017 n/a
Documentation: none PRODUCER 09/16/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/16/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.50M 3.50M 09/16/2017 0.00M
Measured & Indicated: 6.00M 6.00M 09/16/2017 0.00M
Inferred: 4.00M 4.00M 09/16/2017 0.00M
Reserves & Resources: 10.00M 10.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.15M 3.15M 09/16/2017 0.00M
Measured & Indicated: 4.95M 4.95M 09/16/2017 0.00M
Inferred: 1.80M 1.80M 09/16/2017 0.00M
Reserves & Resources: 6.75M 6.75M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
515,000oz.
(guess) 
515,000oz.
09/16/2017 0oz.
Cash Cost: $700 $700 09/16/2017 $0.00
Extra Operating Cost: $200 $200 09/16/2017 $0.00
Average Grade: 4.00 g/t 4.00 g/t 09/16/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 7.00M 7.00M 09/16/2017 0.00M
Annual Production: 550,000oz. 550,000oz. 09/16/2017 0oz.
Cash Cost: $750 $750 09/16/2017 $0
Extra Operating Cost: $250 $250 09/16/2017 $0
SILVER 09/16/2017
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 09/16/2017 0.00M
Measured & Indicated: n/a n/a 09/16/2017 0.00M
Inferred: n/a n/a 09/16/2017 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 09/16/2017 0.00M
Measured & Indicated: n/a n/a 09/16/2017 0.00M
Inferred: n/a n/a 09/16/2017 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 09/16/2017 $0.00
Extra Operating Cost: n/a n/a 09/16/2017 $0.00
Average Grade: n/a n/a 09/16/2017 n/a
Recovery Rate: n/a n/a 09/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/16/2017 0.00M
Annual Production: n/a n/a 09/16/2017 n/a
Cash Cost: n/a n/a 09/16/2017 n/a
Extra Operating Cost: n/a n/a 09/16/2017 n/a

Property

Last Analysis Data  (09/16/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia Jundee 100% (guess) n/a n/a
Production Western, Australia Kanowa 100% (guess) n/a n/a
Production Western, Australia Kundana 100% (guess) n/a n/a
Production Australia Paulsens 100% (guess) n/a show
100,000 oz long term producer at high grades.
Production Australia Plutonic 100% (guess) n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia Jundee 100% (guess) n/a n/a
Production Western, Australia Kanowa 100% (guess) n/a n/a
Production Western, Australia Kundana 100% (guess) n/a n/a
Production Australia Paulsens 100% (guess) n/a show
100,000 oz long term producer at high grades.
Production Australia Plutonic 100% (guess) n/a n/a

Profitability (by resource)

Proven &
Probable
09/16/2017
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.): 3.50M 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 16.73M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.15M 3.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 15.06M
Maximum Profit (Gold): $924.34M $710.89M n/a $-213.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $924.34M $710.89M n/a $-213.44M
Max Profit / Current MCap: 0.370 0.222 n/a -0.147
Max Profit Per Share (Gold): $1.51 $1.16 n/a $-0.35
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.51 $1.16 n/a $-0.35
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $793.82 $1,014.79 n/a $220.97
FD Mkt. Cap / Silver Eq.: $10.56 $12.69 n/a $2.13
FD Mkt. Cap / Per Metal
as % Spot Price:
60.17% 83.02% n/a 22.84%
Measured &
Indicated
09/16/2017
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 28.68M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.95M 4.95M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 23.66M
Maximum Profit (Gold): $1,452.53M $1,117.12M n/a $-335.41M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,452.53M $1,117.12M n/a $-335.41M
Max Profit / Current MCap: 0.581 0.349 n/a -0.231
Max Profit Per Share (Gold): $2.37 $1.82 n/a $-0.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.37 $1.82 n/a $-0.55
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $505.16 $645.77 n/a $140.62
FD Mkt. Cap / Silver Eq.: $6.72 $8.08 n/a $1.36
FD Mkt. Cap / Per Metal
as % Spot Price:
38.29% 52.83% n/a 14.54%

Reserves &
Resources
09/16/2017
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 47.80M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.75M 6.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 32.26M
Maximum Profit (Gold): $1,980.72M $1,523.34M n/a $-457.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,980.72M $1,523.34M n/a $-457.38M
Max Profit / Current MCap: 0.792 0.477 n/a -0.316
Max Profit Per Share (Gold): $3.23 $2.49 n/a $-0.75
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.23 $2.49 n/a $-0.75
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $370.45 $473.57 n/a $103.12
FD Mkt. Cap / Silver Eq.: $4.93 $5.92 n/a $1.00
FD Mkt. Cap / Per Metal
as % Spot Price:
28.08% 38.74% n/a 10.66%

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.