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

Price Data

Symbol Date Price Change 52 Wk Range Volume
ASX:NST 07/26/2017 AUD 4.42 0.02 5.56 - 2.96 5,750,000
OTCMKTS:NESRF 07/25/2017 USD 3.5700 0.1600 4.1400 - 2.1400 2,922
Alert me when stock is updated

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 9Moz. of gold in the reserves and resources category of which 4.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$2112.27M which is a rise of roughly 7% over the last eleven months. As of 09/10/2016 they have ~A$4M debt and ~A$249.64M cash. They have 600M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 09/10/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $1,967.34M $2,112.27M 09/10/2016 $144.92M
Total Assets: $577.00M $605.48M 09/10/2016 $28.49M
Total Liabilities: $235.63M $247.27M 09/10/2016 $11.63M
Current Assets: $332.30M $348.71M 09/10/2016 $16.41M
Current Liabilities: $144.25M $151.37M 09/10/2016 $7.12M
Total Debt: $3.78M $3.96M 09/10/2016 $0.19M
Cash: $237.90M $249.64M 09/10/2016 $11.75M
Enterprise Value: $1,733.22M $1,866.59M 02/23/2029 $133.36M
Cash Flow: $136.02M $107.39M never $-28.62M
Cash Flow Multiple: 14.46 19.67 never 5.20
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 09/10/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/10/2016 0.00%
Misc 09/10/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $3.263 $3.503 02:07 on 07/26/2017 $0.24
Shares Outstanding: 600,000,000 600,000,000 09/10/2016 0
Shares Fully Diluted: 603,000,000 603,000,000 09/10/2016 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 09/10/2016 n/a
Production (Gold Eq Oz.): (guess) 
515,000
(guess) 
515,000
09/10/2016 0
Production (Silver Eq Oz.): (guess) 
35,995,761
(guess) 
39,091,758
09/10/2016 3,095,997
Initial CapEx (Outstanding): n/a n/a 09/10/2016 n/a
Funding Option: n/a n/a 09/10/2016 n/a
Documentation: none PRODUCER 09/10/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/10/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 2.00M 2.00M 09/10/2016 0.00M
Measured & Indicated: 4.50M 4.50M 09/10/2016 0.00M
Inferred: 4.50M 4.50M 09/10/2016 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.80M 1.80M 09/10/2016 0.00M
Measured & Indicated: 3.60M 3.60M 09/10/2016 0.00M
Inferred: 2.03M 2.03M 09/10/2016 0.00M
Reserves & Resources: 5.63M 5.63M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
515,000oz.
(guess) 
515,000oz.
09/10/2016 0oz.
Cash Cost: $700 $700 09/10/2016 $0.00
Extra Operating Cost: $250 $250 09/10/2016 $0.00
Average Grade: 4.00 g/t 4.00 g/t 09/10/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/10/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 6.00M 6.00M 09/10/2016 0.00M
Annual Production: 500,000oz. 500,000oz. 09/10/2016 0oz.
Cash Cost: $750 $750 09/10/2016 $0
Extra Operating Cost: $300 $300 09/10/2016 $0
SILVER 09/10/2016
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 09/10/2016 0.00M
Measured & Indicated: n/a n/a 09/10/2016 0.00M
Inferred: n/a n/a 09/10/2016 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 09/10/2016 0.00M
Measured & Indicated: n/a n/a 09/10/2016 0.00M
Inferred: n/a n/a 09/10/2016 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 09/10/2016 $0.00
Extra Operating Cost: n/a n/a 09/10/2016 $0.00
Average Grade: n/a n/a 09/10/2016 n/a
Recovery Rate: n/a n/a 09/10/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/10/2016 0.00M
Annual Production: n/a n/a 09/10/2016 n/a
Cash Cost: n/a n/a 09/10/2016 n/a
Extra Operating Cost: n/a n/a 09/10/2016 n/a

Property

Last Analysis Data  (09/10/2016)
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
09/10/2016
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 12.02M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.80M 1.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.82M
Maximum Profit (Gold): $475.40M $375.35M n/a $-100.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $475.40M $375.35M n/a $-100.04M
Max Profit / Current MCap: 0.242 0.178 n/a -0.064
Max Profit Per Share (Gold): $0.79 $0.62 n/a $-0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.79 $0.62 n/a $-0.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,092.97 $1,173.48 n/a $80.51
FD Mkt. Cap / Silver Eq.: $15.64 $15.46 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
82.35% 94.04% n/a 11.69%
Measured &
Indicated
09/10/2016
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.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 27.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.60M 3.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 21.64M
Maximum Profit (Gold): $950.80M $750.71M n/a $-200.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $950.80M $750.71M n/a $-200.09M
Max Profit / Current MCap: 0.483 0.355 n/a -0.128
Max Profit Per Share (Gold): $1.58 $1.24 n/a $-0.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.58 $1.24 n/a $-0.33
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $546.48 $586.74 n/a $40.26
FD Mkt. Cap / Silver Eq.: $7.82 $7.73 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
41.17% 47.02% n/a 5.85%

Reserves &
Resources
09/10/2016
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.): 9.00M 9.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 54.10M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.63M 5.63M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 33.82M
Maximum Profit (Gold): $1,485.62M $1,172.98M n/a $-312.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,485.62M $1,172.98M n/a $-312.64M
Max Profit / Current MCap: 0.755 0.555 n/a -0.200
Max Profit Per Share (Gold): $2.46 $1.95 n/a $-0.52
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.46 $1.95 n/a $-0.52
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $349.75 $375.51 n/a $25.76
FD Mkt. Cap / Silver Eq.: $5.00 $4.95 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
26.35% 30.09% n/a 3.74%

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.     ×