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

Northern Vertex 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: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 0.5Moz. 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$104.48M which is a fall of roughly 32% over the last seven months. As of 08/15/2020 they have ~C$20M debt and ~C$4.75M cash. They have 251M 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 08/15/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $153.68M $104.48M 08/15/2020 $-49.20M
Total Assets: $77.03M $80.68M 08/15/2020 $3.65M
Total Liabilities: $38.52M $40.34M 08/15/2020 $1.82M
Current Assets: $20.39M $21.36M 08/15/2020 $0.97M
Current Liabilities: $15.86M $16.61M 08/15/2020 $0.75M
Total Debt: $18.88M $19.78M 08/15/2020 $0.89M
Cash: $4.53M $4.75M 08/15/2020 $0.21M
Enterprise Value: $168.03M $119.51M 10/15/1973 $-48.52M
Cash Flow: $19.47M $12.99M never $-6.48M
Cash Flow Multiple: 7.89 8.04 never 0.15
Net Debt to
Cash Flow Ratio:
0.74 1.16 never 0.42
Finance within 1 year: 08/15/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/15/2020 0.00%
Misc 08/15/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 251,310,000 251,310,000 08/15/2020 0
Shares (FD): 357,000,000 357,000,000 08/15/2020 0
Insider Ownership: n/a 30% 08/23/2020 30%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2018 08/15/2020 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
40,000
08/15/2020 0
Production (Silver Eq Oz.): (guess) 
2,944,381
(guess) 
2,643,887
08/15/2020 -300,494
Initial CapEx (Outstanding): $33.00M
21.47% of Mkt.Cap
$33.00M
31.58% of Mkt.Cap
08/15/2020 $0.00M
Funding Option: n/a n/a 08/15/2020 n/a
Documentation: none PRODUCER 08/23/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/15/2020
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 08/15/2020 0.00M
Measured & Indicated: 0.40M 0.40M 08/15/2020 0.00M
Inferred: 0.10M 0.10M 08/15/2020 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 08/15/2020 0.00M
Measured & Indicated: 0.27M 0.27M 08/15/2020 0.00M
Inferred: 0.04M 0.04M 08/15/2020 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.
08/15/2020 0oz.
Cash Cost: $850 $850 08/15/2020 $0.00
Extra Operating Cost: $400 $400 08/15/2020 $0.00
Average Grade: 0.80 g/t 0.80 g/t 08/15/2020 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/23/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 0.80M 0.80M 08/15/2020 0.00M
Annual Production: 40,000oz. 40,000oz. 08/15/2020 0oz.
Cash Cost: $800 $800 08/15/2020 $0
Extra Operating Cost: $400 $400 08/15/2020 $0
SILVER 08/15/2020
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 08/15/2020 0.00M
Measured & Indicated: n/a n/a 08/15/2020 0.00M
Inferred: n/a n/a 08/15/2020 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 08/15/2020 0.00M
Measured & Indicated: n/a n/a 08/15/2020 0.00M
Inferred: n/a n/a 08/15/2020 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 08/15/2020 $0.00
Extra Operating Cost: n/a n/a 08/15/2020 $0.00
Average Grade: n/a n/a 08/15/2020 n/a
Recovery Rate: n/a n/a 08/15/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/15/2020 0.00M
Annual Production: n/a n/a 08/15/2020 n/a
Cash Cost: n/a n/a 08/15/2020 n/a
Extra Operating Cost: n/a n/a 08/15/2020 n/a

Property

Last Analysis Data  (08/15/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Arizona, USA Moss 100% (guess) 4,000 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
Total Land Package Size (ha): 4,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Arizona, USA Moss 100% (guess) 4,000 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
Total Land Package Size (ha): 4,000  

Profitability (by resource)

Proven &
Probable
08/15/2020
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
08/15/2020
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 -3.00M
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 -2.04M
Maximum Profit (Gold): $132.42M $88.33M n/a $-44.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $132.42M $88.33M n/a $-44.10M
Max Profit / Current MCap: 0.862 0.845 n/a -0.016
Max Profit Per Share (Gold): $0.37 $0.25 n/a $-0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.37 $0.25 n/a $-0.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $565.01 $384.13 n/a $-180.88
FD Mkt. Cap / Silver Eq.: $7.68 $5.81 n/a $-1.86
FD Mkt. Cap / Per Metal
as % Spot Price:
29.04% 22.41% n/a -6.63%

Reserves &
Resources
08/15/2020
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 -3.76M
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 -2.36M
Maximum Profit (Gold): $153.11M $102.13M n/a $-50.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $153.11M $102.13M n/a $-50.99M
Max Profit / Current MCap: 0.996 0.977 n/a -0.019
Max Profit Per Share (Gold): $0.43 $0.29 n/a $-0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.43 $0.29 n/a $-0.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $488.66 $332.22 n/a $-156.44
FD Mkt. Cap / Silver Eq.: $6.64 $5.03 n/a $-1.61
FD Mkt. Cap / Per Metal
as % Spot Price:
25.12% 19.38% n/a -5.73%

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.     ×