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
ASX:NST 01/23/2018 AUD 6.02
OTCMKTS:NESRF 01/23/2018 USD 4.7530
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 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$2954.34M which is a rise of roughly 18% over the last four months. As of 09/16/2017 they have ~A$5M debt and ~A$322.63M cash. They have 603M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 09/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $2,500.54M $2,954.34M 09/16/2017 $453.80M
Total Assets: $740.50M $739.73M 09/16/2017 $-0.77M
Total Liabilities: $247.64M $247.38M 09/16/2017 $-0.26M
Current Assets: $389.49M $389.08M 09/16/2017 $-0.41M
Current Liabilities: $139.45M $139.30M 09/16/2017 $-0.15M
Total Debt: $4.57M $4.56M 09/16/2017 $0.00M
Cash: $322.97M $322.63M 09/16/2017 $-0.34M
Enterprise Value: $2,182.14M $2,636.27M 07/16/2053 $454.13M
Cash Flow: $151.12M $158.91M never $7.79M
Cash Flow Multiple: 16.55 18.59 never 2.04
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
Share Price: $4.079 $4.819 00:01 on 01/23/2018 $0.74
Shares Outstanding: 603,000,000 603,000,000 09/16/2017 0
Shares Fully Diluted: 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) 
40,570,623
09/16/2017 1,859,056
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 12.63M
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 11.37M
Maximum Profit (Gold): $924.34M $971.96M n/a $47.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $924.34M $971.96M n/a $47.63M
Max Profit / Current MCap: 0.370 0.329 n/a -0.041
Max Profit Per Share (Gold): $1.51 $1.59 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.51 $1.59 n/a $0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $793.82 $937.88 n/a $144.06
FD Mkt. Cap / Silver Eq.: $10.56 $11.91 n/a $1.34
FD Mkt. Cap / Per Metal
as % Spot Price:
60.17% 69.95% n/a 9.78%
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 21.66M
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 17.87M
Maximum Profit (Gold): $1,452.53M $1,527.37M n/a $74.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,452.53M $1,527.37M n/a $74.84M
Max Profit / Current MCap: 0.581 0.517 n/a -0.064
Max Profit Per Share (Gold): $2.37 $2.49 n/a $0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.37 $2.49 n/a $0.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $505.16 $596.84 n/a $91.68
FD Mkt. Cap / Silver Eq.: $6.72 $7.58 n/a $0.86
FD Mkt. Cap / Per Metal
as % Spot Price:
38.29% 44.51% n/a 6.22%

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 36.10M
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 24.37M
Maximum Profit (Gold): $1,980.72M $2,082.78M n/a $102.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,980.72M $2,082.78M n/a $102.06M
Max Profit / Current MCap: 0.792 0.705 n/a -0.087
Max Profit Per Share (Gold): $3.23 $3.40 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.23 $3.40 n/a $0.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $370.45 $437.68 n/a $67.23
FD Mkt. Cap / Silver Eq.: $4.93 $5.56 n/a $0.63
FD Mkt. Cap / Per Metal
as % Spot Price:
28.08% 32.64% n/a 4.56%

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.     ×