Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

U.S. GoldMining Inc

www: www.us.goldmining.com   email: info@us.goldmining.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
NASDAQ:USGO USD

Description

U.S. GoldMining Inc are a gold focused junior, late stage developer with one exploration property in Canada. They have approximately 10Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~$190.05M which is a rise of roughly 46% over the last eleven months. As of 05/31/2025 they have no debt and ~$15M cash. They have 12M shares outstanding and trade on the NASDAQ Stock Exchange.

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

General Details

Financial 05/31/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $129.75M $190.05M 05/31/2025
MCap (OS): $112.33M $164.53M 05/31/2025
Total Assets: $15.00M $15.00M 05/31/2025
Total Liabilities: $0.10M $0.10M 05/31/2025
Current Assets: $15.00M $15.00M 05/31/2025
Current Liabilities: $0.10M $0.10M 05/31/2025
Total Debt: $0.00M $0.00M 05/31/2025
Cash: $15.00M $15.00M 05/31/2025
Debt (Net): $-15.00M $-15.00M
Enterprise Value: $114.75M $175.05M
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: 05/31/2025
Misc 05/31/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 12,398,709 12,398,709 05/31/2025
Shares (FD): 14,321,551 14,321,551 05/31/2025
Insider Ownership: n/a 85% 03/23/2026
Dividend (Annual): n/a n/a 03/23/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2032 05/31/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/31/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/31/2025
Development Phase: none PEA Released 03/23/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 8
Developer: Location Risk for Production
 05/31/2025
Cash Flow Multiple: 2.5 2.5 03/23/2026

Resource Data

GOLD 05/31/2025
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 05/31/2025
Measured & Indicated: 6.00M 6.00M 05/31/2025
Inferred: 4.00M 4.00M 05/31/2025
Reserves & Resources: 10.00M 10.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/31/2025
Measured & Indicated: 3.60M 4.08M 05/31/2025
Inferred: 1.50M 1.70M 05/31/2025
Reserves & Resources: 5.10M 5.78M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/31/2025
Extra Operating Cost: n/a n/a 05/31/2025
Total: $2,000 $2,200 05/31/2025
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 05/31/2025
Open Pit (Avg): n/a 0.45 g/t 03/23/2026
Recovery Rate: (CG)  75.00% (CG)  85.00% 03/23/2026
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 05/31/2025
Annual Production: 250,000oz. 235,000oz. 03/23/2026
Cash Cost: $1,300 $1,300 05/31/2025
Extra Operating Cost: $700 $900 03/23/2026
SILVER 05/31/2025
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 05/31/2025
Measured & Indicated: n/a n/a 05/31/2025
Inferred: n/a n/a 05/31/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/31/2025
Measured & Indicated: n/a n/a 05/31/2025
Inferred: n/a n/a 05/31/2025
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 05/31/2025
Extra Operating Cost: n/a n/a 05/31/2025
Total: n/a n/a 05/31/2025
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 05/31/2025
Open Pit (Avg): n/a n/a 05/04/2023
Recovery Rate: n/a n/a 05/31/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/31/2025
Annual Production: n/a n/a 05/31/2025
Cash Cost: n/a n/a 05/31/2025
Extra Operating Cost: n/a n/a 05/31/2025

Property

Last Analysis Data  (05/31/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Whistler
100 show
10m oz AUEQ

Size: 20,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Whistler
100 show
10m oz AUEQ

Size: 20,000 ha

Profitability (by resource)

Proven &
Probable		 05/31/2025
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		 05/31/2025
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.): 6.00M 6.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.60M 4.08M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,636.08M $10,732.15M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,636.08M $10,732.15M n/a
Max Profit / Current MCap: 35.730 56.471 n/a
Max Profit Per Share (Gold): $323.71 $749.37 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $323.71 $749.37 n/a
Total Free Profit Per Share: $314.65 $736.10 n/a
FD MCap / Gold Eq.: $36.04 $46.58 n/a
FD MCap / Silver Eq.: $0.36 $0.78 n/a
FD MCap / Per Metal
as % Spot Price:		 1.10% 0.96% n/a
EV / Gold Eq.: $31.88 $42.90 n/a
EV / Silver Eq.: $0.32 $0.72 n/a
EV / Per Metal
as % Spot Price:		 0.97% 0.89% n/a

Reserves &
Resources		 05/31/2025
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.): 10.00M 10.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.10M 5.78M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $6,567.78M $15,203.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,567.78M $15,203.89M n/a
Max Profit / Current MCap: 50.617 80.001 n/a
Max Profit Per Share (Gold): $458.59 $1,061.61 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $458.59 $1,061.61 n/a
Total Free Profit Per Share: $449.53 $1,048.34 n/a
FD MCap / Gold Eq.: $25.44 $32.88 n/a
FD MCap / Silver Eq.: $0.25 $0.55 n/a
FD MCap / Per Metal
as % Spot Price:		 0.77% 0.68% n/a
EV / Gold Eq.: $22.50 $30.28 n/a
EV / Silver Eq.: $0.23 $0.51 n/a
EV / Per Metal
as % Spot Price:		 0.68% 0.63% 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.     ×