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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Revival Gold Inc
www: revival-gold.com     email: info@revival-gold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:RVG CAD
OTCMKTS:RVLGF USD

Description

Revival Gold Inc are a gold focused junior, late stage development company with one mine in development in USA. They have approximately 2.4Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$26.74M which is a fall of roughly 26% over the last seven months. As of 09/09/2018 they have ~C$11M debt and ~C$4.49M cash. They have 42M 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 09/09/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $36.00M $26.74M 09/09/2018 $-9.25M
Total Assets: $8.57M $8.23M 09/09/2018 $-0.34M
Total Liabilities: $0.23M $0.22M 09/09/2018 $-0.01M
Current Assets: $4.68M $4.49M 09/09/2018 $-0.19M
Current Liabilities: $0.23M $0.22M 09/09/2018 $-0.01M
Total Debt: $11.69M $11.22M 09/09/2018 $-0.47M
Cash: $4.68M $4.49M 09/09/2018 $-0.19M
Enterprise Value: $43.01M $33.48M 01/23/1971 $-9.53M
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: 09/09/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/09/2018 0.00%
Misc 09/09/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 42,000,000 42,000,000 09/09/2018 0
Shares (FD): 55,000,000 55,000,000 09/09/2018 0
Insider Ownership: n/a 35% 09/09/2018 35%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/09/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
09/09/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
09/09/2018 0
Initial CapEx (Outstanding): n/a n/a 09/09/2018 n/a
Funding Option: n/a n/a 09/09/2018 n/a
Documentation: none none 09/09/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/09/2018
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 09/09/2018 0.00M
Measured & Indicated: 1.50M 1.50M 09/09/2018 0.00M
Inferred: 0.90M 0.90M 09/09/2018 0.00M
Reserves & Resources: 2.40M 2.40M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 09/09/2018 0.00M
Measured & Indicated: 0.96M 0.96M 09/09/2018 0.00M
Inferred: 0.36M 0.36M 09/09/2018 0.00M
Reserves & Resources: 1.32M 1.32M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/09/2018 $0.00
Extra Operating Cost: n/a n/a 09/09/2018 $0.00
Average Grade: 1.20 g/t 1.20 g/t 09/09/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 09/09/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 09/09/2018 0.00M
Annual Production: 100,000oz. 100,000oz. 09/09/2018 0oz.
Cash Cost: $800 $800 09/09/2018 $0
Extra Operating Cost: $400 $400 09/09/2018 $0
SILVER 09/09/2018
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 09/09/2018 0.00M
Measured & Indicated: n/a n/a 09/09/2018 0.00M
Inferred: n/a n/a 09/09/2018 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 09/09/2018 0.00M
Measured & Indicated: n/a n/a 09/09/2018 0.00M
Inferred: n/a n/a 09/09/2018 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 09/09/2018 $0.00
Extra Operating Cost: n/a n/a 09/09/2018 $0.00
Average Grade: n/a n/a 09/09/2018 n/a
Recovery Rate: n/a n/a 09/09/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/09/2018 0.00M
Annual Production: n/a n/a 09/09/2018 n/a
Cash Cost: n/a n/a 09/09/2018 n/a
Extra Operating Cost: n/a n/a 09/09/2018 n/a

Property

Last Analysis Data  (09/09/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA Arnett - Beartrack 100% (guess) 4,700 Open Pit show
2.4 million oz (1.2 gpt)

past producing mine.
Total Land Package Size (ha): 4,700  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA Arnett - Beartrack 100% (guess) 4,700 Open Pit show
2.4 million oz (1.2 gpt)

past producing mine.
Total Land Package Size (ha): 4,700  

Profitability (by resource)

Proven &
Probable
09/09/2018
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
09/09/2018
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.09M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.96M 0.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.70M
Maximum Profit (Gold): $-2.55M $50.74M n/a $53.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-2.55M $50.74M n/a $53.29M
Max Profit / Current MCap: n/a 1.897 n/a 1.968
Max Profit Per Share (Gold): $-0.05 $0.92 n/a $0.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.05 $0.92 n/a $0.97
Total Free Profit Per Share: $0.00 $0.27 n/a $0.27
FD Mkt. Cap / Gold Eq.: $37.50 $27.86 n/a $-9.64
FD Mkt. Cap / Silver Eq.: $0.44 $0.33 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
3.13% 2.18% n/a -0.95%

Reserves &
Resources
09/09/2018
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.): 2.40M 2.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.74M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.32M 1.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.96M
Maximum Profit (Gold): $-3.51M $69.76M n/a $73.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-3.51M $69.76M n/a $73.27M
Max Profit / Current MCap: n/a 2.609 n/a 2.706
Max Profit Per Share (Gold): $-0.06 $1.27 n/a $1.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.06 $1.27 n/a $1.33
Total Free Profit Per Share: $0.00 $0.62 n/a $0.62
FD Mkt. Cap / Gold Eq.: $27.27 $20.26 n/a $-7.01
FD Mkt. Cap / Silver Eq.: $0.32 $0.24 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
2.28% 1.59% n/a -0.69%

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.