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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Northisle Copper & Gold Inc
www: www.northisle.ca     email: info@northisle.ca

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:NCX CAD
OTCMKTS:NTCPF USD

Description

Northisle Copper & Gold Inc are a gold focused junior, late stage development company with one mine in development in Canada. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$11.47M which is a rise of roughly 14% over the last nine months. As of 12/24/2017 they have no debt and ~C$0.7M cash. They have 115M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 12/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $10.06M $11.47M 12/24/2017 $1.41M
Total Assets: $9.06M $8.98M 12/24/2017 $-0.08M
Total Liabilities: $0.51M $0.51M 12/24/2017 $0.00M
Current Assets: $0.71M $0.70M 12/24/2017 $-0.01M
Current Liabilities: $0.51M $0.51M 12/24/2017 $0.00M
Total Debt: $0.00M $0.00M 12/24/2017 $0.00M
Cash: $0.71M $0.70M 12/24/2017 $-0.01M
Enterprise Value: $9.35M $10.77M 05/05/1970 $1.41M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 12/24/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/24/2017 0.00%
Misc 12/24/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 114,520,000 114,520,000 12/24/2017 0
Shares (FD): 128,000,000 128,000,000 12/24/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 12/24/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
12/24/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
12/24/2017 0
Initial CapEx (Outstanding): $1,300.00M
12919.77% of Mkt.Cap
$1,300.00M
11334.37% of Mkt.Cap
12/24/2017 $0.00M
Funding Option: n/a n/a 12/24/2017 n/a
Documentation: none PEA 12/24/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/24/2017
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 12/24/2017 0.00M
Measured & Indicated: 2.00M 2.00M 12/24/2017 0.00M
Inferred: 1.00M 1.00M 12/24/2017 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 12/24/2017 0.00M
Measured & Indicated: 1.20M 1.20M 12/24/2017 0.00M
Inferred: 0.38M 0.38M 12/24/2017 0.00M
Reserves & Resources: 1.58M 1.58M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/24/2017 $0.00
Extra Operating Cost: n/a n/a 12/24/2017 $0.00
Average Grade: 0.25 g/t 0.25 g/t 12/24/2017 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 12/24/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 12/24/2017 0.00M
Annual Production: 75,000oz. 75,000oz. 12/24/2017 0oz.
Cash Cost: $100 $100 12/24/2017 $0
Extra Operating Cost: $400 $400 12/24/2017 $0
SILVER 12/24/2017
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 12/24/2017 0.00M
Measured & Indicated: n/a n/a 12/24/2017 0.00M
Inferred: n/a n/a 12/24/2017 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 12/24/2017 0.00M
Measured & Indicated: n/a n/a 12/24/2017 0.00M
Inferred: n/a n/a 12/24/2017 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 12/24/2017 $0.00
Extra Operating Cost: n/a n/a 12/24/2017 $0.00
Average Grade: n/a n/a 12/24/2017 n/a
Recovery Rate: n/a n/a 12/24/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/24/2017 0.00M
Annual Production: n/a n/a 12/24/2017 n/a
Cash Cost: n/a n/a 12/24/2017 n/a
Extra Operating Cost: n/a n/a 12/24/2017 n/a

Property

Last Analysis Data  (12/24/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development British Columbia, Canada North Island 100% (guess) 38,000 Open Pit show
PEA due in 2017.

1.4 billion lbs of copper
4.5 million oz of gold (.25 gpt)
Total Land Package Size (ha): 38,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development British Columbia, Canada North Island 100% (guess) 38,000 Open Pit show
PEA due in 2017.

1.4 billion lbs of copper
4.5 million oz of gold (.25 gpt)
Total Land Package Size (ha): 38,000  

Profitability (by resource)

Proven &
Probable
12/24/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
12/24/2017
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.26M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.20M 1.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.96M
Maximum Profit (Gold): $650.83M $590.69M n/a $-60.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $650.83M $590.69M n/a $-60.14M
Max Profit / Current MCap: 64.682 51.501 n/a -13.181
Max Profit Per Share (Gold): $5.08 $4.61 n/a $-0.47
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.08 $4.61 n/a $-0.47
Total Free Profit Per Share: $4.98 $4.50 n/a $-0.48
FD Mkt. Cap / Gold Eq.: $8.39 $9.56 n/a $1.17
FD Mkt. Cap / Silver Eq.: $0.11 $0.11 n/a $0.01
FD Mkt. Cap / Per Metal
as % Spot Price:
0.66% 0.79% n/a 0.14%

Reserves &
Resources
12/24/2017
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.90M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.58M 1.58M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.45M
Maximum Profit (Gold): $854.22M $775.28M n/a $-78.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $854.22M $775.28M n/a $-78.94M
Max Profit / Current MCap: 84.894 67.595 n/a -17.300
Max Profit Per Share (Gold): $6.67 $6.06 n/a $-0.62
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.67 $6.06 n/a $-0.62
Total Free Profit Per Share: $6.57 $5.94 n/a $-0.63
FD Mkt. Cap / Gold Eq.: $6.39 $7.28 n/a $0.89
FD Mkt. Cap / Silver Eq.: $0.08 $0.09 n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
0.50% 0.61% n/a 0.10%

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.