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

Borealis Mining Company Ltd

www: borealismining.com   email: kmalcolm@borealismining.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:BOGO CAD
OTCMKTS:BORMF USD

Description

Borealis Mining Company Ltd are a gold focused junior, emerging mid-tier producer with one mine in development in USA and two exploration properties. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$189.93M which is a rise of roughly 71% over the last three months. As of 09/19/2025 they have no debt and ~$4M cash. They have 115M 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 09/19/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $110.84M $189.93M 09/19/2025
MCap (OS): $83.42M $142.96M 09/19/2025
Total Assets: $10.00M $10.00M 09/19/2025
Total Liabilities: $12.00M $12.00M 09/19/2025
Current Assets: $4.00M $4.00M 09/19/2025
Current Liabilities: $0.10M $0.10M 09/19/2025
Total Debt: $0.00M $0.00M 09/19/2025
Cash: $4.00M $4.00M 09/19/2025
Debt (Net): $-4.00M $-4.00M
Enterprise Value: $106.84M $185.93M 11/22/1975
Cash Flow: $8.39M $38.92M never
Cash Flow Multiple: 13.21 4.88 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/19/2025
Misc 09/19/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 115,158,986 115,158,986 09/19/2025
Shares (FD): 153,000,000 153,000,000 09/19/2025
Insider Ownership: 30% 30% 11/04/2025
Dividend (Annual): n/a n/a 11/04/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 09/01/2025 09/19/2025
Production (Gold Eq Oz.): (guess) 
5,000		 (guess) 
20,000		 11/04/2025
Production (Silver Eq Oz.): (guess) 
427,752		 (guess) 
1,343,319		 11/04/2025
Development Phase: Producer (Single Mine) Producer (Single Mine) 09/19/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 09/19/2025
Cash Flow Multiple: 5 10 11/04/2025

Resource Data

GOLD 09/19/2025
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 09/19/2025
Measured & Indicated: 1.80M 1.80M 09/19/2025
Inferred: 0.70M 0.70M 09/19/2025
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/19/2025
Measured & Indicated: 1.22M 1.22M 09/19/2025
Inferred: 0.30M 0.30M 09/19/2025
Reserves & Resources: 1.52M 1.52M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
5,000oz.		 (guess) 
20,000oz.		 11/04/2025
Cash Cost: $1,300 $1,600 11/04/2025
Extra Operating Cost: $700 $700 09/19/2025
Total: $2,000 $2,300 11/04/2025
Margin (Free Cash Flow): $1,679 (46%) $1,946 (46%)
MCap / Production (AuEq): $22,167.48 $9,496.75
EV / Production (AuEq): $21,367.48 $9,296.75
G
R
A
D
E		 Underground (Avg): n/a n/a 09/19/2025
Open Pit (Avg): n/a 1.20 g/t 09/19/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/04/2025
F
U
T
U
R
E		 Proven & Probable: 1.80M 1.80M 09/19/2025
Annual Production: 80,000oz. 80,000oz. 09/19/2025
Cash Cost: $1,300 $1,700 11/04/2025
Extra Operating Cost: $750 $800 11/04/2025
SILVER 09/19/2025
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 09/19/2025
Measured & Indicated: n/a n/a 09/19/2025
Inferred: n/a n/a 09/19/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/19/2025
Measured & Indicated: n/a n/a 09/19/2025
Inferred: n/a n/a 09/19/2025
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 09/19/2025
Extra Operating Cost: n/a n/a 09/19/2025
Total: n/a n/a 09/19/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $259.12 $141.39
EV / Production (AgEq): $249.76 $138.41
G
R
A
D
E		 Underground (Avg): n/a n/a 09/19/2025
Open Pit (Avg): n/a n/a 09/19/2025
Recovery Rate: n/a n/a 09/19/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/19/2025
Annual Production: n/a n/a 09/19/2025
Cash Cost: n/a n/a 09/19/2025
Extra Operating Cost: n/a n/a 09/19/2025

Property

Last Analysis Data  (09/19/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Borealis
100 show
2M oz historical deposit at 1.2 gpt

Targeting 100K oz annual production.

Needs an updated resource and PEA.

Size: 5,000 ha
Exp Big Balds
100 show
Size: 600 ha
Exp Sandman
100 show
Size: 11,700 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Borealis
100 show
2M oz historical deposit at 1.2 gpt

Targeting 100K oz annual production.

Needs an updated resource and PEA.

Size: 5,000 ha
Exp Big Balds
100 show
Size: 600 ha
Exp Sandman
100 show
Size: 11,700 ha

Profitability (by resource)

Proven &
Probable		 09/19/2025
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		 09/19/2025
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.): 1.80M 1.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.22M 1.22M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,054.69M $2,382.19M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,054.69M $2,382.19M n/a
Max Profit / Current MCap: 18.538 12.542 n/a
Max Profit Per Share (Gold): $13.43 $15.57 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $13.43 $15.57 n/a
Total Free Profit Per Share: $12.43 $13.86 n/a
FD MCap / Gold Eq.: $90.55 $155.18 n/a
FD MCap / Silver Eq.: $1.06 $2.31 n/a
FD MCap / Per Metal
as % Spot Price:		 2.46% 3.65% n/a
EV / Gold Eq.: $87.29 $151.91 n/a
EV / Silver Eq.: $1.02 $2.26 n/a
EV / Per Metal
as % Spot Price:		 2.37% 3.58% n/a

Reserves &
Resources		 09/19/2025
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.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.52M 1.52M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,554.10M $2,961.19M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,554.10M $2,961.19M n/a
Max Profit / Current MCap: 23.044 15.591 n/a
Max Profit Per Share (Gold): $16.69 $19.35 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $16.69 $19.35 n/a
Total Free Profit Per Share: $15.69 $17.64 n/a
FD MCap / Gold Eq.: $72.85 $124.83 n/a
FD MCap / Silver Eq.: $0.85 $1.86 n/a
FD MCap / Per Metal
as % Spot Price:		 1.98% 2.94% n/a
EV / Gold Eq.: $70.22 $122.20 n/a
EV / Silver Eq.: $0.82 $1.82 n/a
EV / Per Metal
as % Spot Price:		 1.91% 2.88% 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.     ×