Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Elevation Gold Mining Corp

www: www.northernvertex.com   email: info@northernvertex.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:ELVT CAD
OTCMKTS:NHVCF USD

Description

Elevation Gold Mining Corp are a gold focused junior, small producer with one mine in development in USA and one exploration property. They have approximately 0.5Moz. of gold in the reserves and resources category of which 0.4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$88.71M which is a fall of roughly 27% over the last three months. As of 07/30/2021 they have ~C$15M debt and ~C$10.53M cash. They have 61M 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 07/30/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $122.15M $88.71M 09/27/2021 $-33.44M
Total Assets: $114.81M $115.87M 07/30/2021 $1.06M
Total Liabilities: $50.58M $51.05M 07/30/2021 $0.47M
Current Assets: $32.92M $33.22M 07/30/2021 $0.30M
Current Liabilities: $20.07M $20.26M 07/30/2021 $0.19M
Total Debt: $14.45M $14.59M 07/30/2021 $0.13M
Cash: $10.44M $10.53M 07/30/2021 $0.10M
Enterprise Value: $126.17M $92.76M 12/09/1972 $-33.40M
Cash Flow: $8.76M $8.18M never $-0.58M
Cash Flow Multiple: 13.94 10.84 never -3.10
Net Debt to
Cash Flow Ratio:
0.46 0.50 never 0.04
Finance within 1 year: 07/30/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/30/2021 0.00%
Misc 07/30/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 383,972,000 60,863,620 09/27/2021 -323,108,380
Shares (FD): 483,000,000 80,500,000 09/27/2021 -402,500,000
Insider Ownership: n/a 30% 09/27/2021 30%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2018 07/30/2021 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
40,000
07/30/2021 0
Production (Silver Eq Oz.): (guess) 
2,849,352
(guess) 
2,952,718
07/30/2021 103,367
Initial CapEx (Outstanding): $33.00M
27.02% of Mkt.Cap
$33.00M
37.2% of Mkt.Cap
07/30/2021 $0.00M
Funding Option: n/a n/a 07/30/2021 n/a
Documentation: none PRODUCER 09/27/2021 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/30/2021
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 07/30/2021 0.00M
Measured & Indicated: 0.40M 0.40M 07/30/2021 0.00M
Inferred: 0.10M 0.10M 07/30/2021 0.00M
Reserves & Resources: 0.50M 0.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 07/30/2021 0.00M
Measured & Indicated: 0.27M 0.27M 07/30/2021 0.00M
Inferred: 0.04M 0.04M 07/30/2021 0.00M
Reserves & Resources: 0.31M 0.31M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
40,000oz.
(guess) 
40,000oz.
07/30/2021 0oz.
Cash Cost: $1,000 $1,000 07/30/2021 $0.00
Extra Operating Cost: $500 $500 07/30/2021 $0.00
Average Grade: 0.80 g/t 0.80 g/t 07/30/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/27/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 0.80M 0.80M 07/30/2021 0.00M
Annual Production: 40,000oz. 40,000oz. 07/30/2021 0oz.
Cash Cost: $850 $850 07/30/2021 $0
Extra Operating Cost: $450 $450 07/30/2021 $0
SILVER 07/30/2021
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 07/30/2021 0.00M
Measured & Indicated: n/a n/a 07/30/2021 0.00M
Inferred: n/a n/a 07/30/2021 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 07/30/2021 0.00M
Measured & Indicated: n/a n/a 07/30/2021 0.00M
Inferred: n/a n/a 07/30/2021 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 07/30/2021 $0.00
Extra Operating Cost: n/a n/a 07/30/2021 $0.00
Average Grade: n/a n/a 07/30/2021 n/a
Recovery Rate: n/a n/a 07/30/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/30/2021 0.00M
Annual Production: n/a n/a 07/30/2021 n/a
Cash Cost: n/a n/a 07/30/2021 n/a
Extra Operating Cost: n/a n/a 07/30/2021 n/a

Property

Last Analysis Data  (07/30/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Arizona, USA Moss 100% (guess) 16,000 Open Pit show
400,000 oz open pit

.8 gpt.

$600 cash costs (gold equivalent, including silver).

44% IRR after-tax at $1300 gold.

$33 million Capex
Exploration Nevada, USA Hercules 100% (guess) 10,000 Open Pit show
Early exploration.

Possible mine.

90 meters at .65 gpt
Total Land Package Size (ha): 26,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Arizona, USA Moss 100% (guess) 16,000 Open Pit show
400,000 oz open pit

.8 gpt.

$600 cash costs (gold equivalent, including silver).

44% IRR after-tax at $1300 gold.

$33 million Capex
Exploration Nevada, USA Hercules 100% (guess) 10,000 Open Pit show
Early exploration.

Possible mine.

90 meters at .65 gpt
Total Land Package Size (ha): 26,000  

Profitability (by resource)

Proven &
Probable
07/30/2021
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 Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
07/30/2021
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.): 0.40M 0.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.03M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.27M 0.27M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.70M
Maximum Profit (Gold): $59.58M $55.65M n/a $-3.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $59.58M $55.65M n/a $-3.92M
Max Profit / Current MCap: 0.488 0.627 n/a 0.140
Max Profit Per Share (Gold): $0.12 $0.69 n/a $0.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $0.69 n/a $0.57
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $449.09 $326.15 n/a $-122.94
FD Mkt. Cap / Silver Eq.: $6.30 $4.42 n/a $-1.89
FD Mkt. Cap / Per Metal
as % Spot Price:
24.77% 18.20% n/a -6.57%

Reserves &
Resources
07/30/2021
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.29M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.31M 0.31M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.81M
Maximum Profit (Gold): $68.88M $64.35M n/a $-4.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $68.88M $64.35M n/a $-4.54M
Max Profit / Current MCap: 0.564 0.725 n/a 0.161
Max Profit Per Share (Gold): $0.14 $0.80 n/a $0.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.14 $0.80 n/a $0.66
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $388.41 $282.08 n/a $-106.33
FD Mkt. Cap / Silver Eq.: $5.45 $3.82 n/a $-1.63
FD Mkt. Cap / Per Metal
as % Spot Price:
21.42% 15.74% n/a -5.69%

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.     ×