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

West Vault Mining Inc

www: www.westvaultmining.com   email: Info@westvaultmining.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:WVM CAD
OTCMKTS:WVMDF USD

Description

West Vault Mining Inc are a gold focused junior, late stage developer with two mines in development in USA and exploration properties. They have approximately 0.9Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$72.24M which is a rise of roughly 70% over the last nine months. As of 02/13/2025 they have no debt and ~C$2.85M cash. They have 58M 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 02/13/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $42.38M $72.24M 02/13/2025
MCap (OS): $40.97M $69.83M 02/13/2025
Total Assets: $27.97M $28.50M 02/13/2025
Total Liabilities: $0.70M $0.71M 02/13/2025
Current Assets: $2.80M $2.85M 02/13/2025
Current Liabilities: $0.35M $0.36M 02/13/2025
Total Debt: $0.00M $0.00M 02/13/2025
Cash: $2.80M $2.85M 02/13/2025
Debt (Net): $-2.80M $-2.85M
Enterprise Value: $39.58M $69.39M 03/13/1972
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 02/13/2025
Misc 02/13/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 58,000,000 58,000,000 02/13/2025
Shares (FD): 60,000,000 60,000,000 02/13/2025
Insider Ownership: n/a 70% 10/19/2025
Dividend (Annual): n/a n/a 10/19/2025
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2027 02/13/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/13/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/13/2025
Development Phase: none FS Released 02/13/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 04/24/2023
Cash Flow Multiple: 5 5 09/27/2024

Resource Data

GOLD 02/13/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.75M 0.75M 02/13/2025
Measured & Indicated: 0.80M 0.80M 02/13/2025
Inferred: 0.10M 0.10M 02/13/2025
Reserves & Resources: 0.90M 0.90M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.60M 0.60M 02/13/2025
Measured & Indicated: 0.63M 0.63M 02/13/2025
Inferred: 0.04M 0.04M 02/13/2025
Reserves & Resources: 0.67M 0.67M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/13/2025
Extra Operating Cost: n/a n/a 02/13/2025
Total: $1,600 $1,600 02/13/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/13/2025
Open Pit (Avg): n/a 0.50 g/t 02/22/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/19/2025
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 02/13/2025
Annual Production: 70,000oz. 70,000oz. 02/13/2025
Cash Cost: $1,000 $1,000 02/13/2025
Extra Operating Cost: $600 $600 02/13/2025
SILVER 02/13/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 02/13/2025
Measured & Indicated: n/a n/a 02/13/2025
Inferred: n/a n/a 02/13/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/13/2025
Measured & Indicated: n/a n/a 02/13/2025
Inferred: n/a n/a 02/13/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/13/2025
Extra Operating Cost: n/a n/a 02/13/2025
Total: n/a n/a 02/13/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/13/2025
Open Pit (Avg): n/a n/a 02/22/2024
Recovery Rate: n/a n/a 02/13/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/13/2025
Annual Production: n/a n/a 02/13/2025
Cash Cost: n/a n/a 02/13/2025
Extra Operating Cost: n/a n/a 02/13/2025

Property

Last Analysis Data  (02/13/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Cunningham
0 n/a
Exp Goldbanks
0 n/a
Dev Hasbrouck
100 show
1 million oz deposit.

Currently permitting.

Low grade
Dev KB-TUG
60 show
Advanced project.
Exp Black Mountain
0 n/a
Exp Gollaher
100 n/a
Exp Long Canyon
0 n/a
Exp Three Hills
100 show
Development. Only 2 year mine life. 135,000 oz.

Size: 800 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Cunningham
0 n/a
Exp Goldbanks
0 n/a
Dev Hasbrouck
100 80.00 66.00 show
1 million oz deposit.

Currently permitting.

Low grade
Dev KB-TUG
60 show
Advanced project.
Exp Black Mountain
0 n/a
Exp Gollaher
100 n/a
Exp Long Canyon
0 n/a
Exp Three Hills
100 show
Development. Only 2 year mine life. 135,000 oz.

Size: 800 ha

Profitability (by resource)

Proven &
Probable		 02/13/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.75M 0.75M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $788.70M $1,432.33M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $788.70M $1,432.33M n/a
Max Profit / Current MCap: 18.610 19.829 n/a
Max Profit Per Share (Gold): $13.15 $23.87 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $13.15 $23.87 n/a
Total Free Profit Per Share: $12.14 $22.18 n/a
FD MCap / Gold Eq.: $70.63 $120.39 n/a
FD MCap / Silver Eq.: $0.78 $1.45 n/a
FD MCap / Per Metal
as % Spot Price:		 2.42% 3.02% n/a
EV / Gold Eq.: $65.97 $115.64 n/a
EV / Silver Eq.: $0.73 $1.39 n/a
EV / Per Metal
as % Spot Price:		 2.26% 2.90% n/a
Measured &
Indicated		 02/13/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.80M 0.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.63M 0.63M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $830.76M $1,508.72M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $830.76M $1,508.72M n/a
Max Profit / Current MCap: 19.603 20.886 n/a
Max Profit Per Share (Gold): $13.85 $25.15 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $13.85 $25.15 n/a
Total Free Profit Per Share: $12.84 $23.46 n/a
FD MCap / Gold Eq.: $67.06 $114.30 n/a
FD MCap / Silver Eq.: $0.74 $1.38 n/a
FD MCap / Per Metal
as % Spot Price:		 2.30% 2.87% n/a
EV / Gold Eq.: $62.63 $109.79 n/a
EV / Silver Eq.: $0.69 $1.32 n/a
EV / Per Metal
as % Spot Price:		 2.15% 2.75% n/a

Reserves &
Resources		 02/13/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.90M 0.90M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.67M 0.67M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $883.34M $1,604.21M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $883.34M $1,604.21M n/a
Max Profit / Current MCap: 20.843 22.208 n/a
Max Profit Per Share (Gold): $14.72 $26.74 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.72 $26.74 n/a
Total Free Profit Per Share: $13.71 $25.05 n/a
FD MCap / Gold Eq.: $63.07 $107.49 n/a
FD MCap / Silver Eq.: $0.70 $1.29 n/a
FD MCap / Per Metal
as % Spot Price:		 2.16% 2.70% n/a
EV / Gold Eq.: $58.90 $103.25 n/a
EV / Silver Eq.: $0.65 $1.24 n/a
EV / Per Metal
as % Spot Price:		 2.02% 2.59% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults