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

Category: Junior: Small Producer
Rating & Risk: Login to view
Northern Vertex Mining Corp
www: www.northernvertex.com     email: info@northernvertex.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:NEE CAD
OTCMKTS:NHVCF USD

Description

Northern Vertex Mining Corp are a gold focused junior, small producer with one mine in development in USA. They have approximately 0.45Moz. 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$77.33M which is a rise of roughly 9% over the last three weeks. As of 08/04/2019 they have ~C$19M debt and ~C$4.51M cash. They have 245M 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 08/04/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $71.16M $77.33M 08/04/2019 $6.17M
Total Assets: $77.15M $76.62M 08/04/2019 $-0.53M
Total Liabilities: $38.58M $38.31M 08/04/2019 $-0.27M
Current Assets: $20.42M $20.28M 08/04/2019 $-0.14M
Current Liabilities: $15.88M $15.77M 08/04/2019 $-0.11M
Total Debt: $18.91M $18.78M 08/04/2019 $-0.13M
Cash: $4.54M $4.51M 08/04/2019 $-0.03M
Enterprise Value: $85.53M $91.60M 11/26/1972 $6.07M
Cash Flow: $7.14M $8.96M never $1.82M
Cash Flow Multiple: 9.97 8.63 never -1.33
Net Debt to
Cash Flow Ratio:
2.01 1.59 never -0.42
Finance within 1 year: 08/04/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/04/2019 0.00%
Misc 08/04/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 245,000,000 245,000,000 08/04/2019 0
Shares (FD): 355,000,000 355,000,000 08/04/2019 0
Insider Ownership: n/a 30% 08/04/2019 30%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2018 08/04/2019 n/a
Production (Gold Eq Oz.): (guess) 
30,000
(guess) 
30,000
08/04/2019 0
Production (Silver Eq Oz.): (guess) 
2,668,314
(guess) 
2,632,069
08/04/2019 -36,245
Initial CapEx (Outstanding): $33.00M
46.38% of Mkt.Cap
$33.00M
42.67% of Mkt.Cap
08/04/2019 $0.00M
Funding Option: n/a n/a 08/04/2019 n/a
Documentation: none PRODUCER 08/04/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/04/2019
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 08/04/2019 0.00M
Measured & Indicated: 0.40M 0.40M 08/04/2019 0.00M
Inferred: 0.05M 0.05M 08/04/2019 0.00M
Reserves & Resources: 0.45M 0.45M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/04/2019 0.00M
Measured & Indicated: 0.26M 0.26M 08/04/2019 0.00M
Inferred: 0.02M 0.02M 08/04/2019 0.00M
Reserves & Resources: 0.28M 0.28M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
30,000oz.
(guess) 
30,000oz.
08/04/2019 0oz.
Cash Cost: $700 $700 08/04/2019 $0.00
Extra Operating Cost: $400 $400 08/04/2019 $0.00
Average Grade: 0.80 g/t 0.80 g/t 08/04/2019 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 08/04/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 08/04/2019 0.00M
Annual Production: 40,000oz. 40,000oz. 08/04/2019 0oz.
Cash Cost: $700 $700 08/04/2019 $0
Extra Operating Cost: $400 $400 08/04/2019 $0
SILVER 08/04/2019
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 08/04/2019 0.00M
Measured & Indicated: n/a n/a 08/04/2019 0.00M
Inferred: n/a n/a 08/04/2019 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 08/04/2019 0.00M
Measured & Indicated: n/a n/a 08/04/2019 0.00M
Inferred: n/a n/a 08/04/2019 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 08/04/2019 $0.00
Extra Operating Cost: n/a n/a 08/04/2019 $0.00
Average Grade: n/a n/a 08/04/2019 n/a
Recovery Rate: n/a n/a 08/04/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/04/2019 0.00M
Annual Production: n/a n/a 08/04/2019 n/a
Cash Cost: n/a n/a 08/04/2019 n/a
Extra Operating Cost: n/a n/a 08/04/2019 n/a

Property

Last Analysis Data  (08/04/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Arizona, USA Moss 100% (guess) 1 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
Total Land Package Size (ha): 1  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Arizona, USA Moss 100% (guess) 1 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
Total Land Package Size (ha): 1  

Profitability (by resource)

Proven &
Probable
08/04/2019
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
08/04/2019
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 -0.48M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.26M 0.26M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.31M
Maximum Profit (Gold): $60.93M $76.45M n/a $15.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $60.93M $76.45M n/a $15.52M
Max Profit / Current MCap: 0.856 0.989 n/a 0.132
Max Profit Per Share (Gold): $0.17 $0.22 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.17 $0.22 n/a $0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $277.96 $302.08 n/a $24.12
FD Mkt. Cap / Silver Eq.: $3.13 $3.44 n/a $0.32
FD Mkt. Cap / Per Metal
as % Spot Price:
19.30% 19.79% n/a 0.48%

Reserves &
Resources
08/04/2019
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.): 0.45M 0.45M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.54M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.28M 0.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.33M
Maximum Profit (Gold): $65.69M $82.42M n/a $16.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $65.69M $82.42M n/a $16.73M
Max Profit / Current MCap: 0.923 1.066 n/a 0.143
Max Profit Per Share (Gold): $0.19 $0.23 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.19 $0.23 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $257.82 $280.19 n/a $22.37
FD Mkt. Cap / Silver Eq.: $2.90 $3.19 n/a $0.29
FD Mkt. Cap / Per Metal
as % Spot Price:
17.90% 18.35% n/a 0.45%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.