Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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
Calculated with the site's default values.  Re-calculate using:

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$131.49M which is a rise of roughly 47% over the last five months. As of 09/17/2025 they have ~C$1M debt and ~C$3.67M cash. They have 85M 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
Item Value Value Updated
MCap (FD): $89.29M $131.49M 02/03/2026
MCap (OS): $53.05M $78.84M 02/03/2026
Total Assets: $21.81M $22.03M 09/17/2025
Total Liabilities: $3.63M $3.67M 09/17/2025
Current Assets: $3.63M $3.67M 09/17/2025
Current Liabilities: $2.87M $2.90M 09/17/2025
Total Debt: $0.65M $0.66M 09/17/2025
Cash: $3.63M $3.67M 09/17/2025
Debt (Net): $-2.98M $-3.01M
Enterprise Value: $86.31M $128.48M
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: Yes Yes 09/17/2025
Misc 09/17/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 82,000,000 84,543,858 02/03/2026
Shares (FD): 138,000,000 141,000,000 02/03/2026
Insider Ownership: 40% 40% 02/03/2026
Dividend (Annual): n/a n/a 02/03/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 09/17/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/17/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/17/2025
Development Phase: PEA Underway PEA Underway 09/17/2025
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
Cash Flow Multiple: 5 5 09/17/2025

Resource Data

GOLD
(inc. Base Metals)
 09/17/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/17/2025
Measured & Indicated: 2.20M 2.20M 09/17/2025
Inferred: 0.50M 0.50M 09/17/2025
Reserves & Resources: 2.70M 2.70M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/17/2025
Measured & Indicated: 1.50M 1.50M 09/17/2025
Inferred: 0.21M 0.21M 09/17/2025
Reserves & Resources: 1.71M 1.71M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/17/2025
Extra Operating Cost: n/a n/a 09/17/2025
Total: $2,000 $2,000 09/17/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/17/2025
Open Pit (Avg): n/a 0.60 g/t 09/17/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/03/2026
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 09/17/2025
Annual Production: 80,000oz. 80,000oz. 09/17/2025
Cash Cost: $1,300 $1,300 09/17/2025
Extra Operating Cost: $700 $700 09/17/2025
SILVER
(inc. Base Metals)
 09/17/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/17/2025
Measured & Indicated: n/a n/a 09/17/2025
Inferred: n/a n/a 09/17/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/17/2025
Measured & Indicated: n/a n/a 09/17/2025
Inferred: n/a n/a 09/17/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/17/2025
Extra Operating Cost: n/a n/a 09/17/2025
Total: n/a n/a 09/17/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/17/2025
Open Pit (Avg): n/a n/a 09/17/2025
Recovery Rate: n/a n/a 09/17/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/17/2025
Annual Production: n/a n/a 09/17/2025
Cash Cost: n/a n/a 09/17/2025
Extra Operating Cost: n/a n/a 09/17/2025

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

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 09/17/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.20M 2.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.50M 1.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,491.14M $4,551.12M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,491.14M $4,551.12M n/a
Max Profit / Current MCap: 27.900 34.612 n/a
Max Profit Per Share (Gold): $18.05 $32.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $18.05 $32.28 n/a
Total Free Profit Per Share: $17.16 $31.01 n/a
FD MCap / Gold Eq.: $59.68 $87.89 n/a
FD MCap / Silver Eq.: $0.68 $1.35 n/a
FD MCap / Per Metal
as % Spot Price:		 1.63% 1.74% n/a
EV / Gold Eq.: $57.69 $85.88 n/a
EV / Silver Eq.: $0.66 $1.32 n/a
EV / Per Metal
as % Spot Price:		 1.57% 1.70% n/a

Reserves &
Resources		 09/17/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.70M 2.70M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.71M 1.71M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,844.99M $5,197.58M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,844.99M $5,197.58M n/a
Max Profit / Current MCap: 31.863 39.529 n/a
Max Profit Per Share (Gold): $20.62 $36.86 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $20.62 $36.86 n/a
Total Free Profit Per Share: $19.73 $35.59 n/a
FD MCap / Gold Eq.: $52.26 $76.96 n/a
FD MCap / Silver Eq.: $0.59 $1.18 n/a
FD MCap / Per Metal
as % Spot Price:		 1.43% 1.53% n/a
EV / Gold Eq.: $50.52 $75.20 n/a
EV / Silver Eq.: $0.57 $1.16 n/a
EV / Per Metal
as % Spot Price:		 1.38% 1.49% n/a

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.     ×