Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Revival Gold Inc

www: revival-gold.com   email: info@revival-gold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
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 developer with one mine in development in USA. They have approximately 4Moz. 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$42.5M which is a fall of roughly 9% over the last twelve months. As of 05/03/2023 they have no debt and ~C$2.2M cash. They have 126M 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 05/03/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $46.83M $42.50M 04/15/2024 $-4.34M
Total Assets: $7.35M $7.32M 05/03/2023 $-0.03M
Total Liabilities: $0.44M $0.44M 05/03/2023 $0.00M
Current Assets: $2.21M $2.20M 05/03/2023 $-0.01M
Current Liabilities: $0.44M $0.44M 05/03/2023 $0.00M
Total Debt: $0.00M $0.00M 05/03/2023 $0.00M
Cash: $2.21M $2.20M 05/03/2023 $-0.01M
Enterprise Value: $44.63M $40.30M 04/12/1971 $-4.33M
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: 05/03/2023 n/a
Misc 05/03/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 92,000,000 126,000,000 04/15/2024 34,000,000
Shares (FD): 108,000,000 159,000,000 04/15/2024 51,000,000
Insider Ownership: n/a 30% 04/15/2024 30%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2027 05/03/2023 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/03/2023 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/03/2023 0
Initial CapEx (Outstanding): $100.00M
213.52% of MCap		 $100.00M
235.31% of MCap 		05/03/2023 $0.00M
Funding Option: n/a n/a 05/03/2023 n/a
Documentation: none PEA 04/15/2024 n/a
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.1
Developer: Likely Path to Production
 09/16/2023 0
Cash Flow Multiplier: 5 4 09/16/2023 -1.00

Resource Data

GOLD 05/03/2023
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 05/03/2023 0.00M
Measured & Indicated: 2.00M 2.00M 05/03/2023 0.00M
Inferred: 2.00M 2.00M 05/03/2023 0.00M
Reserves & Resources: 4.00M 4.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/03/2023 0.00M
Measured & Indicated: 1.28M 1.28M 05/03/2023 0.00M
Inferred: 0.80M 0.80M 05/03/2023 0.00M
Reserves & Resources: 2.08M 2.08M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/03/2023 $0.00
Extra Operating Cost: n/a n/a 05/03/2023 $0.00
G
R
A
D
E		 Underground (Avg): 1.00 g/t n/a 05/03/2023 n/a
Open Pit (Avg): n/a 1.00 g/t 05/03/2023 1.00 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/15/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 05/03/2023 0.00M
Annual Production: 200,000oz. 200,000oz. 05/03/2023 0oz.
Cash Cost: $1,000 $1,000 05/03/2023 $0
Extra Operating Cost: $500 $500 05/03/2023 $0
SILVER 05/03/2023
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 05/03/2023 0.00M
Measured & Indicated: n/a n/a 05/03/2023 0.00M
Inferred: n/a n/a 05/03/2023 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 05/03/2023 0.00M
Measured & Indicated: n/a n/a 05/03/2023 0.00M
Inferred: n/a n/a 05/03/2023 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 05/03/2023 $0.00
Extra Operating Cost: n/a n/a 05/03/2023 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/03/2023 n/a
Open Pit (Avg): n/a n/a 05/03/2023 n/a
Recovery Rate: n/a n/a 05/03/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/03/2023 0.00M
Annual Production: n/a n/a 05/03/2023 n/a
Cash Cost: n/a n/a 05/03/2023 n/a
Extra Operating Cost: n/a n/a 05/03/2023 n/a

Property

Last Analysis Data  (05/03/2023)
Stage Name Owned Au Ag Cu Notes
Dev Arnett - Beartrack 100% show
3 million oz (1.1 gpt)

past producing mine.
Total Land Package Size (ha): 5,400  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Arnett - Beartrack 100% show
3 million oz (1.1 gpt)

past producing mine.
Total Land Package Size (ha): 5,400  

Profitability (by resource)

Proven &
Probable		 05/03/2023
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 05/03/2023
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 12.72M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.28M 1.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.14M
Maximum Profit (Gold): $663.17M $1,072.00M n/a $408.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $663.17M $1,072.00M n/a $408.83M
Max Profit / Current MCap: 14.160 25.226 n/a 11.066
Max Profit Per Share (Gold): $6.14 $6.74 n/a $0.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.14 $6.74 n/a $0.60
Total Free Profit Per Share: $5.55 $6.38 n/a $0.83
FD MCap / Gold Eq.: $36.59 $33.20 n/a $-3.39
FD MCap / Silver Eq.: $0.46 $0.39 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:		 1.81% 1.42% n/a -0.39%

Reserves &
Resources		 05/03/2023
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 25.44M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.08M 2.08M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 13.23M
Maximum Profit (Gold): $1,077.65M $1,742.00M n/a $664.35M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,077.65M $1,742.00M n/a $664.35M
Max Profit / Current MCap: 23.010 40.992 n/a 17.982
Max Profit Per Share (Gold): $9.98 $10.96 n/a $0.98
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.98 $10.96 n/a $0.98
Total Free Profit Per Share: $9.39 $10.59 n/a $1.20
FD MCap / Gold Eq.: $22.52 $20.43 n/a $-2.09
FD MCap / Silver Eq.: $0.28 $0.24 n/a $-0.05
FD MCap / Per Metal
as % Spot Price:		 1.12% 0.87% n/a -0.24%

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.     ×