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 05/25/2017 AUD 4.72 0.07 5.89 - 2.96 4,920,000
OTCMKTS:NESRF 05/24/2017 USD 3.4800 0.0000 4.4700 - 2.1400 2,142
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$2126.86M which is a rise of roughly 8% over the last nine months. As of 09/10/2016 they have ~A$4M debt and ~A$235.39M 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 $2,126.86M 09/10/2016 $159.51M
Total Assets: $577.00M $570.92M 09/10/2016 $-6.08M
Total Liabilities: $235.63M $233.15M 09/10/2016 $-2.48M
Current Assets: $332.30M $328.80M 09/10/2016 $-3.50M
Current Liabilities: $144.25M $142.73M 09/10/2016 $-1.52M
Total Debt: $3.78M $3.74M 09/10/2016 $-0.04M
Cash: $237.90M $235.39M 09/10/2016 $-2.51M
Enterprise Value: $1,733.22M $1,895.20M 01/21/2030 $161.98M
Cash Flow: $136.02M $110.42M never $-25.60M
Cash Flow Multiple: 14.46 19.26 never 4.80
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 $3.527 02:05 on 05/25/2017 $0.26
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) 
37,747,637
09/10/2016 1,751,876
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 6.80M
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 6.12M
Maximum Profit (Gold): $475.40M $385.94M n/a $-89.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $475.40M $385.94M n/a $-89.46M
Max Profit / Current MCap: 0.242 0.181 n/a -0.060
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 $1,181.59 n/a $88.62
FD Mkt. Cap / Silver Eq.: $15.64 $16.12 n/a $0.48
FD Mkt. Cap / Per Metal
as % Spot Price:
82.35% 94.05% n/a 11.71%
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 15.31M
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 12.25M
Maximum Profit (Gold): $950.80M $771.88M n/a $-178.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $950.80M $771.88M n/a $-178.92M
Max Profit / Current MCap: 0.483 0.363 n/a -0.120
Max Profit Per Share (Gold): $1.58 $1.28 n/a $-0.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.58 $1.28 n/a $-0.30
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $546.48 $590.79 n/a $44.31
FD Mkt. Cap / Silver Eq.: $7.82 $8.06 n/a $0.24
FD Mkt. Cap / Per Metal
as % Spot Price:
41.17% 47.03% 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 30.62M
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 19.13M
Maximum Profit (Gold): $1,485.62M $1,206.06M n/a $-279.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,485.62M $1,206.06M n/a $-279.56M
Max Profit / Current MCap: 0.755 0.567 n/a -0.188
Max Profit Per Share (Gold): $2.46 $2.00 n/a $-0.46
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.46 $2.00 n/a $-0.46
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $349.75 $378.11 n/a $28.36
FD Mkt. Cap / Silver Eq.: $5.00 $5.16 n/a $0.15
FD Mkt. Cap / Per Metal
as % Spot Price:
26.35% 30.10% n/a 3.75%

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.     ×