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



Waiting for

TradingView Chart

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 producing mine in USA, one mine in development in USA and one exploration property. Currently they produce roughly 10koz. of gold per year. 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 ~$125.29M which is a rise of roughly 1% over the last two weeks. As of 09/12/2026 they have no debt and ~$18M cash. They have 147M 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 09/12/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $123.81M $125.29M 09/12/2026 $1.49M
MCap (OS): $110.11M $111.44M 09/12/2026 $1.32M
Total Assets: $22.00M $22.00M 09/12/2026 $0.00M
Total Liabilities: $12.00M $12.00M 09/12/2026 $0.00M
Current Assets: $18.00M $18.00M 09/12/2026 $0.00M
Current Liabilities: $0.10M $0.10M 09/12/2026 $0.00M
Total Debt: $0.00M $0.00M 09/12/2026 $0.00M
Cash: $18.00M $18.00M 09/12/2026 $0.00M
Debt (Net): $-18.00M $-18.00M $0.00M
Enterprise Value: $105.81M $107.29M $1.49M
Cash Flow: $13.53M $12.80M never $-0.72M
Cash Flow Multiple: 9.15 9.79 never 0.63
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/12/2026 n/a
Misc 09/12/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 146,678,978 146,678,978 09/12/2026 0
Shares (FD): 164,918,312 164,918,312 09/12/2026 0
Insider Ownership: 30% 30% 09/12/2026 n/a
Dividend (Annual): n/a n/a 09/12/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 09/01/2025 09/12/2026 n/a
Production (Gold Eq Oz.): (guess) 
10,000		 (guess) 
10,000		 09/12/2026 0
Production (Silver Eq Oz.): (guess) 
679,036		 (guess) 
660,056		 09/12/2026 -18,980
Development Phase: Producer (Single Mine) Producer (Single Mine) 09/12/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 09/12/2026 0
Cash Flow Multiple: 12 12 09/12/2026 0.00

Resource Data

GOLD 09/12/2026
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 09/12/2026 0.00M
Measured & Indicated: 1.80M 1.80M 09/12/2026 0.00M
Inferred: 0.70M 0.70M 09/12/2026 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/12/2026 0.00M
Measured & Indicated: 1.22M 1.22M 09/12/2026 0.00M
Inferred: 0.30M 0.30M 09/12/2026 0.00M
Reserves & Resources: 1.52M 1.52M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
10,000oz.		 (guess) 
10,000oz.		 09/12/2026 0oz.
Cash Cost: $2,000 $2,000 09/12/2026 $0.00
Extra Operating Cost: $1,000 $1,000 09/12/2026 $0.00
Total: $3,000 $3,000 09/12/2026 $0.00
Margin (Free Cash Flow): $1,353 (31%) $1,280 (30%) $-72.16
MCap / Production (AuEq): $12,380.55 $12,529.50 $148.95
EV / Production (AuEq): $10,580.55 $10,729.50 $148.95
G
R
A
D
E		 Underground (Avg): n/a n/a 09/12/2026 n/a
Open Pit (Avg): n/a 1.20 g/t 09/12/2026 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/12/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 09/12/2026 0.00M
Annual Production: 80,000oz. 80,000oz. 09/12/2026 0oz.
Cash Cost: $2,300 $2,300 09/12/2026 $0
Extra Operating Cost: $1,000 $1,000 09/12/2026 $0
SILVER 09/12/2026
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 09/12/2026 0.00M
Measured & Indicated: n/a n/a 09/12/2026 0.00M
Inferred: n/a n/a 09/12/2026 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 09/12/2026 0.00M
Measured & Indicated: n/a n/a 09/12/2026 0.00M
Inferred: n/a n/a 09/12/2026 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 09/12/2026 $0.00
Extra Operating Cost: n/a n/a 09/12/2026 $0.00
Total: n/a n/a 09/12/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $182.33 $189.82 $7.50
EV / Production (AgEq): $155.82 $162.55 $6.74
G
R
A
D
E		 Underground (Avg): n/a n/a 09/12/2026 n/a
Open Pit (Avg): n/a n/a 09/12/2026 n/a
Recovery Rate: n/a n/a 09/12/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/12/2026 0.00M
Annual Production: n/a n/a 09/12/2026 n/a
Cash Cost: n/a n/a 09/12/2026 n/a
Extra Operating Cost: n/a n/a 09/12/2026 n/a

Property

Last Analysis Data  (09/12/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod 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
Dev Sandman
100 35.00 show
Production planned for 2027.

Size: 11,700 ha
Exp Big Balds
100 show
Size: 600 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod 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
Dev Sandman
100 35.00 show
Production planned for 2027.

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

Profitability (by resource)

Proven &
Probable		 09/12/2026
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		 09/12/2026
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -3.42M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.22M 1.22M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.32M
Maximum Profit (Gold): $1,655.61M $1,567.28M n/a $-88.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,655.61M $1,567.28M n/a $-88.32M
Max Profit / Current MCap: 13.373 12.509 n/a -0.864
Max Profit Per Share (Gold): $10.04 $9.50 n/a $-0.54
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.04 $9.50 n/a $-0.54
Total Free Profit Per Share: $9.00 $8.43 n/a $-0.57
FD MCap / Gold Eq.: $101.15 $102.37 n/a $1.22
FD MCap / Silver Eq.: $1.49 $1.55 n/a $0.06
FD MCap / Per Metal
as % Spot Price:		 2.32% 2.39% n/a 0.07%
EV / Gold Eq.: $86.44 $87.66 n/a $1.22
EV / Silver Eq.: $1.27 $1.33 n/a $0.06
EV / Per Metal
as % Spot Price:		 1.99% 2.05% n/a 0.06%

Reserves &
Resources		 09/12/2026
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.75M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.52M 1.52M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.89M
Maximum Profit (Gold): $2,058.01M $1,948.22M n/a $-109.79M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,058.01M $1,948.22M n/a $-109.79M
Max Profit / Current MCap: 16.623 15.549 n/a -1.074
Max Profit Per Share (Gold): $12.48 $11.81 n/a $-0.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.48 $11.81 n/a $-0.67
Total Free Profit Per Share: $11.44 $10.74 n/a $-0.70
FD MCap / Gold Eq.: $81.37 $82.35 n/a $0.98
FD MCap / Silver Eq.: $1.20 $1.25 n/a $0.05
FD MCap / Per Metal
as % Spot Price:		 1.87% 1.92% n/a 0.05%
EV / Gold Eq.: $69.54 $70.52 n/a $0.98
EV / Silver Eq.: $1.02 $1.07 n/a $0.04
EV / Per Metal
as % Spot Price:		 1.60% 1.65% n/a 0.05%

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.     ×