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

Norsemont Mining Inc

www: norsemont.com   email: psearle@citygatecap.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CNSX:NOM CAD
OTCMKTS:NRRSF USD

Description

Norsemont Mining Inc are a gold focused junior, late stage developer with one exploration property in Chile. They have approximately 2.7Moz. of gold in the reserves and resources category of which 2.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$96.69M which is a rise of roughly 8% over the last one months. As of 09/17/2025 they have ~C$1M debt and ~C$3.57M cash. They have 82M shares outstanding and trade on the Canadian Securities Exchange and the over-the-counter markets.

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

General Details

Financial 09/17/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $89.29M $96.69M 09/17/2025 $7.40M
MCap (OS): $53.05M $57.45M 09/17/2025 $4.40M
Total Assets: $21.81M $21.45M 09/17/2025 $-0.36M
Total Liabilities: $3.63M $3.57M 09/17/2025 $-0.06M
Current Assets: $3.63M $3.57M 09/17/2025 $-0.06M
Current Liabilities: $2.87M $2.82M 09/17/2025 $-0.05M
Total Debt: $0.65M $0.64M 09/17/2025 $-0.01M
Cash: $3.63M $3.57M 09/17/2025 $-0.06M
Debt (Net): $-2.98M $-2.93M $0.05M
Enterprise Value: $86.31M $93.76M 12/20/1972 $7.45M
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: Yes Yes 09/17/2025 n/a
Misc 09/17/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 82,000,000 82,000,000 09/17/2025 0
Shares (FD): 138,000,000 138,000,000 09/17/2025 0
Insider Ownership: 40% 40% 09/17/2025 n/a
Dividend (Annual): n/a n/a 09/17/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2028 09/17/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/17/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/17/2025 0
Development Phase: PEA Underway PEA Underway 09/17/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 09/17/2025 0
Cash Flow Multiple: 5 5 09/17/2025 0.00

Resource Data

GOLD
(inc. Base Metals)
 09/17/2025
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 09/17/2025 0.00M
Measured & Indicated: 2.20M 2.20M 09/17/2025 0.00M
Inferred: 0.50M 0.50M 09/17/2025 0.00M
Reserves & Resources: 2.70M 2.70M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/17/2025 0.00M
Measured & Indicated: 1.50M 1.50M 09/17/2025 0.00M
Inferred: 0.21M 0.21M 09/17/2025 0.00M
Reserves & Resources: 1.71M 1.71M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/17/2025 $0.00
Extra Operating Cost: n/a n/a 09/17/2025 $0.00
Total: $2,000 $2,000 09/17/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/17/2025 n/a
Open Pit (Avg): n/a 0.60 g/t 09/17/2025 0.60 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/17/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 09/17/2025 0.00M
Annual Production: 80,000oz. 80,000oz. 09/17/2025 0oz.
Cash Cost: $1,300 $1,300 09/17/2025 $0
Extra Operating Cost: $700 $700 09/17/2025 $0
SILVER
(inc. Base Metals)
 09/17/2025
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 09/17/2025 0.00M
Measured & Indicated: n/a n/a 09/17/2025 0.00M
Inferred: n/a n/a 09/17/2025 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 09/17/2025 0.00M
Measured & Indicated: n/a n/a 09/17/2025 0.00M
Inferred: n/a n/a 09/17/2025 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 09/17/2025 $0.00
Extra Operating Cost: n/a n/a 09/17/2025 $0.00
Total: n/a n/a 09/17/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/17/2025 n/a
Open Pit (Avg): n/a n/a 09/17/2025 n/a
Recovery Rate: n/a n/a 09/17/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/17/2025 0.00M
Annual Production: n/a n/a 09/17/2025 n/a
Cash Cost: n/a n/a 09/17/2025 n/a
Extra Operating Cost: n/a n/a 09/17/2025 n/a

Property

Last Analysis Data  (09/17/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Choquelimpie
100 show
Past producing mine at 3,000 tpd

Size: 5,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Choquelimpie
100 show
Past producing mine at 3,000 tpd

Size: 5,500 ha

Profitability (by resource)

Proven &
Probable		 09/17/2025
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%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 09/17/2025
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.): 2.20M 2.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -12.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.50M 1.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -8.16M
Maximum Profit (Gold): $2,491.14M $2,993.35M n/a $502.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,491.14M $2,993.35M n/a $502.21M
Max Profit / Current MCap: 27.900 30.959 n/a 3.059
Max Profit Per Share (Gold): $18.05 $21.69 n/a $3.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.05 $21.69 n/a $3.64
Total Free Profit Per Share: $17.16 $20.71 n/a $3.55
FD MCap / Gold Eq.: $59.68 $64.63 n/a $4.95
FD MCap / Silver Eq.: $0.68 $0.78 n/a $0.10
FD MCap / Per Metal
as % Spot Price:		 1.63% 1.62% n/a -0.01%
EV / Gold Eq.: $57.69 $62.67 n/a $4.98
EV / Silver Eq.: $0.66 $0.76 n/a $0.10
EV / Per Metal
as % Spot Price:		 1.57% 1.57% n/a -0.01%

Reserves &
Resources		 09/17/2025
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.): 2.70M 2.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -14.73M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.71M 1.71M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -9.32M
Maximum Profit (Gold): $2,844.99M $3,418.54M n/a $573.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,844.99M $3,418.54M n/a $573.54M
Max Profit / Current MCap: 31.863 35.356 n/a 3.493
Max Profit Per Share (Gold): $20.62 $24.77 n/a $4.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $20.62 $24.77 n/a $4.16
Total Free Profit Per Share: $19.73 $23.79 n/a $4.07
FD MCap / Gold Eq.: $52.26 $56.59 n/a $4.33
FD MCap / Silver Eq.: $0.59 $0.69 n/a $0.09
FD MCap / Per Metal
as % Spot Price:		 1.43% 1.41% n/a -0.01%
EV / Gold Eq.: $50.52 $54.88 n/a $4.36
EV / Silver Eq.: $0.57 $0.67 n/a $0.09
EV / Per Metal
as % Spot Price:		 1.38% 1.37% n/a -0.01%

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.     ×