Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

NeXGold Mining Corp

www: www.nexgold.com   email: ir@nexgold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:NEXG CAD
OTCMKTS:TSRMD USD

Description

NeXGold Mining Corp are a gold focused junior, late stage developer with two mines in development in Canada and USA and exploration properties. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$46.54M which is a rise of roughly 32% over the last twelve months. As of 08/02/2023 they have no debt and ~C$8.74M cash. They have 76M 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 08/02/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $35.29M $46.54M 07/10/2024 $11.25M
Total Assets: $52.67M $50.96M 08/02/2023 $-1.71M
Total Liabilities: $2.26M $2.18M 08/02/2023 $-0.07M
Current Assets: $9.03M $8.74M 08/02/2023 $-0.29M
Current Liabilities: $4.51M $4.37M 08/02/2023 $-0.15M
Total Debt: $0.00M $0.00M 08/02/2023 $0.00M
Cash: $9.03M $8.74M 08/02/2023 $-0.29M
Enterprise Value: $26.26M $37.80M 03/14/1971 $11.54M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 08/02/2023 n/a
Misc 08/02/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 146,000,000 76,102,601 07/10/2024 -69,897,399
Shares (FD): 177,000,000 76,102,601 07/10/2024 -100,897,399
Insider Ownership: n/a 52% 07/10/2024 52%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2026 08/02/2023 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/02/2023 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/02/2023 0
Initial CapEx (Outstanding): $335.00M
949.2% of MCap
$335.00M
719.8% of MCap
08/02/2023 $0.00M
Funding Option: n/a n/a 08/02/2023 n/a
Documentation: none PEA 07/10/2024 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
0.1
Developer: Likely Path to Production
04/24/2023 0
Cash Flow Multiplier: 5 5 04/13/2023 0.00

Resource Data

GOLD 08/02/2023
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 08/02/2023 0.00M
Measured & Indicated: 2.00M 2.00M 08/02/2023 0.00M
Inferred: 1.00M 1.00M 08/02/2023 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/02/2023 0.00M
Measured & Indicated: 1.44M 1.44M 08/02/2023 0.00M
Inferred: 0.45M 0.45M 08/02/2023 0.00M
Reserves & Resources: 1.89M 1.89M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/02/2023 $-50.00
Extra Operating Cost: n/a n/a 08/02/2023 $0.00
Total: $1,500 $1,450 08/02/2023 $-50.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): 2.50 g/t n/a 08/02/2023 n/a
Open Pit (Avg): n/a 2.50 g/t 08/02/2023 2.50 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/10/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 2.50M 2.50M 08/02/2023 0.00M
Annual Production: 100,000oz. 100,000oz. 08/02/2023 0oz.
Cash Cost: $1,000 $950 08/08/2023 $-50
Extra Operating Cost: $500 $500 08/02/2023 $0
SILVER 08/02/2023
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 08/02/2023 0.00M
Measured & Indicated: n/a n/a 08/02/2023 0.00M
Inferred: n/a n/a 08/02/2023 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 08/02/2023 0.00M
Measured & Indicated: n/a n/a 08/02/2023 0.00M
Inferred: n/a n/a 08/02/2023 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 08/02/2023 $0.00
Extra Operating Cost: n/a n/a 08/02/2023 $0.00
Total: n/a n/a 08/02/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 08/02/2023 n/a
Open Pit (Avg): n/a n/a 08/02/2023 n/a
Recovery Rate: n/a n/a 08/02/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/02/2023 0.00M
Annual Production: n/a n/a 08/02/2023 n/a
Cash Cost: n/a n/a 08/02/2023 n/a
Extra Operating Cost: n/a n/a 08/02/2023 n/a

Property

Last Analysis Data  (08/02/2023)
Stage Name Owned Au Ag Cu Notes
Dev Goliath 100% show
88,000 oz per year

$96 million capex (open pit)

$550 cash costs per oz (open pit)
Exp Gold Rock 100% show
Early exploration.
Exp Goldcliff 100% show
Early exploration.
Exp Goldlund 100% show
1.6 million oz open pit.
Exp Juby 40% n/a
Exp Sandy Lake 100% show
Early exploration.

High grade gold discovery. Currently drilling.
Exp Shining Tree 100% show
Early exploration.
Exp Sonia-Puma 100% show
Early exploration.
Total Land Package Size (ha): 34,200  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Goliath 100% show
88,000 oz per year

$96 million capex (open pit)

$550 cash costs per oz (open pit)
Exp Gold Rock 100% show
Early exploration.
Exp Goldcliff 100% show
Early exploration.
Exp Goldlund 100% show
1.6 million oz open pit.
Exp Harry 80% n/a
Exp Harry 80% show
Silver discovery
Drilling
Exp Hyder 100% show
Early exploration
Exp Juby 40% n/a
Exp Outland Silver Bar 80% n/a
Exp Sandy Lake 100% show
Early exploration.

High grade gold discovery. Currently drilling.
Exp Shining Tree 100% show
Early exploration.
Exp Sonia-Puma 100% show
Early exploration.
Dev Niblack 100% show
I'm waiting for the feasibility study.

They will ship the ore via barge to an existing mill.

The capex should be low.
Exp Salmon 100% n/a
Total Land Package Size (ha): 42,600  

Profitability (by resource)

Proven &
Probable
08/02/2023
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%
Measured &
Indicated
08/02/2023
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.17M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.44M 1.44M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.57M
Maximum Profit (Gold): $625.10M $1,370.16M n/a $745.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $625.10M $1,370.16M n/a $745.06M
Max Profit / Current MCap: 17.712 29.440 n/a 11.728
Max Profit Per Share (Gold): $3.53 $18.00 n/a $14.47
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.53 $18.00 n/a $14.47
Total Free Profit Per Share: $3.27 $17.16 n/a $13.90
FD MCap / Gold Eq.: $24.51 $32.32 n/a $7.81
FD MCap / Silver Eq.: $0.30 $0.39 n/a $0.09
FD MCap / Per Metal
as % Spot Price:
1.27% 1.35% n/a 0.08%

Reserves &
Resources
08/02/2023
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.26M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.89M 1.89M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.06M
Maximum Profit (Gold): $820.45M $1,798.34M n/a $977.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $820.45M $1,798.34M n/a $977.89M
Max Profit / Current MCap: 23.247 38.640 n/a 15.393
Max Profit Per Share (Gold): $4.64 $23.63 n/a $19.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.64 $23.63 n/a $19.00
Total Free Profit Per Share: $4.37 $22.79 n/a $18.42
FD MCap / Gold Eq.: $18.67 $24.62 n/a $5.95
FD MCap / Silver Eq.: $0.23 $0.30 n/a $0.07
FD MCap / Per Metal
as % Spot Price:
0.97% 1.03% n/a 0.06%

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.     ×