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 06/23/2017 AUD 4.74 -0.11 5.89 - 2.96 5,860,000
OTCMKTS:NESRF 06/22/2017 USD 3.5700 0.0000 4.4700 - 2.1400 1,997
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$2164.17M which is a rise of roughly 10% over the last ten months. As of 09/10/2016 they have ~A$4M debt and ~A$238.51M 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 $2,164.17M 09/10/2016 $196.83M
Total Assets: $577.00M $578.48M 09/10/2016 $1.49M
Total Liabilities: $235.63M $236.24M 09/10/2016 $0.61M
Current Assets: $332.30M $333.16M 09/10/2016 $0.86M
Current Liabilities: $144.25M $144.62M 09/10/2016 $0.37M
Total Debt: $3.78M $3.79M 09/10/2016 $0.01M
Cash: $237.90M $238.51M 09/10/2016 $0.61M
Enterprise Value: $1,733.22M $1,929.45M 02/21/2031 $196.22M
Cash Flow: $136.02M $110.75M never $-25.27M
Cash Flow Multiple: 14.46 19.54 never 5.08
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 $3.589 02:06 on 06/23/2017 $0.33
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) 
38,631,146
09/10/2016 2,635,385
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 10.23M
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 9.21M
Maximum Profit (Gold): $475.40M $387.07M n/a $-88.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $475.40M $387.07M n/a $-88.33M
Max Profit / Current MCap: 0.242 0.179 n/a -0.063
Max Profit Per Share (Gold): $0.79 $0.64 n/a $-0.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.79 $0.64 n/a $-0.15
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,092.97 $1,202.32 n/a $109.35
FD Mkt. Cap / Silver Eq.: $15.64 $16.03 n/a $0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
82.35% 95.63% n/a 13.29%
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 23.03M
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 18.42M
Maximum Profit (Gold): $950.80M $774.14M n/a $-176.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $950.80M $774.14M n/a $-176.65M
Max Profit / Current MCap: 0.483 0.358 n/a -0.126
Max Profit Per Share (Gold): $1.58 $1.28 n/a $-0.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.58 $1.28 n/a $-0.29
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $546.48 $601.16 n/a $54.67
FD Mkt. Cap / Silver Eq.: $7.82 $8.01 n/a $0.20
FD Mkt. Cap / Per Metal
as % Spot Price:
41.17% 47.82% n/a 6.64%

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 46.06M
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 28.78M
Maximum Profit (Gold): $1,485.62M $1,209.60M n/a $-276.02M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,485.62M $1,209.60M n/a $-276.02M
Max Profit / Current MCap: 0.755 0.559 n/a -0.196
Max Profit Per Share (Gold): $2.46 $2.01 n/a $-0.46
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.46 $2.01 n/a $-0.46
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $349.75 $384.74 n/a $34.99
FD Mkt. Cap / Silver Eq.: $5.00 $5.13 n/a $0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
26.35% 30.60% n/a 4.25%

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.     ×