Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
CVE:WVM
CAD
OTCMKTS:WVMDF
USD
Description
West Vault Mining Inc are a gold focused junior, late stage development company 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$41.97M which is a rise of roughly 0% over the last ten months. As of 02/20/2023 they have no debt and ~C$3.68M cash. They have 58M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
02/20/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$41.88M
$41.97M
02/20/2023
Total Assets:
$29.70M
$29.46M
02/20/2023
Total Liabilities:
$0.74M
$0.74M
02/20/2023
Current Assets:
$3.71M
$3.68M
02/20/2023
Current Liabilities:
$0.37M
$0.37M
02/20/2023
Total Debt:
$0.00M
$0.00M
02/20/2023
Cash:
$3.71M
$3.68M
02/20/2023
Enterprise Value:
$38.17M
$38.29M
03/19/1971
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:
02/20/2023
Misc
02/20/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
58,000,000
58,000,000
02/20/2023
Shares (FD):
60,000,000
60,000,000
02/20/2023
Insider Ownership:
n/a
70%
11/19/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2025
02/20/2023
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
02/20/2023
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
02/20/2023
Initial CapEx (Outstanding):
$66.00M157.59% of MCap
$66.00M157.24% of MCap
02/20/2023
Funding Option:
n/a
n/a
02/20/2023
Documentation:
none
FS
11/19/2023
Future MCap Modifier:
0.15Developer: Strong Path to Production
0.15Developer: Strong Path to Production
04/24/2023
Cash Flow Multiplier:
5
4
04/17/2023
Resource Data
GOLD
02/20/2023 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
02/20/2023
Measured & Indicated:
0.80M
0.80M
02/20/2023
Inferred:
0.10M
0.10M
02/20/2023
Reserves & Resources:
0.90M
0.90M
never
P L A U S I B L E
Proven & Probable:
0.60M
0.60M
02/20/2023
Measured & Indicated:
0.63M
0.63M
02/20/2023
Inferred:
0.04M
0.04M
02/20/2023
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
02/20/2023
Extra Operating Cost:
n/a
n/a
02/20/2023
Average Grade:
0.50 g/t
0.50 g/t
02/20/2023
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
11/19/2023
F U T U R E
Proven & Probable:
0.80M
0.80M
02/20/2023
Annual Production:
70,000oz.
70,000oz.
02/20/2023
Cash Cost:
$850
$1,000
04/17/2023
Extra Operating Cost:
$450
$500
04/17/2023
SILVER
02/20/2023 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
02/20/2023
Measured & Indicated:
n/a
n/a
02/20/2023
Inferred:
n/a
n/a
02/20/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/20/2023
Measured & Indicated:
n/a
n/a
02/20/2023
Inferred:
n/a
n/a
02/20/2023
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
02/20/2023
Extra Operating Cost:
n/a
n/a
02/20/2023
Average Grade:
n/a
n/a
02/20/2023
Recovery Rate:
n/a
n/a
02/20/2023
F U T U R E
Proven & Probable:
n/a
n/a
02/20/2023
Annual Production:
n/a
n/a
02/20/2023
Cash Cost:
n/a
n/a
02/20/2023
Extra Operating Cost:
n/a
n/a
02/20/2023
Property
Last Analysis Data (02/20/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Kirkland Lake, On , Canada
Cunningham
0%
n/a
n/a
n/a
Exploration
Kirkland Lake, On , Canada
Goldbanks
0%
n/a
n/a
n/a
Development
Nevada , USA
Hasbrouck
100% (guess)
n/a
Open Pit
show
1 million oz deposit.
Currently permitting.
Low grade
Development
Nevada - Utah Border , USA
KB-TUG
60% (guess)
n/a
Open Pit
show
Advanced project.
Exploration
Nevada , USA
Black Mountain
0%
n/a
n/a
n/a
Exploration
Wendover, Nv , USA
Gollaher
100%
n/a
n/a
n/a
Exploration
Elko Co, Nv , USA
Long Canyon
0%
n/a
n/a
n/a
Exploration
Neva , USA
Three Hills
100% (guess)
800
Open Pit
show
Development. Only 2 year mine life. 135,000 oz.
Total Land Package Size (ha):
800
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Kirkland Lake, On , Canada
Cunningham
0%
n/a
n/a
n/a
Exploration
Kirkland Lake, On , Canada
Goldbanks
0%
n/a
n/a
n/a
Development
Nevada , USA
Hasbrouck
100% (guess)
n/a
Open Pit
show
1 million oz deposit.
Currently permitting.
Low grade
Development
Nevada - Utah Border , USA
KB-TUG
60% (guess)
n/a
Open Pit
show
Advanced project.
Exploration
Nevada , USA
Black Mountain
0%
n/a
n/a
n/a
Exploration
Wendover, Nv , USA
Gollaher
100%
n/a
n/a
n/a
Exploration
Elko Co, Nv , USA
Long Canyon
0%
n/a
n/a
n/a
Exploration
Neva , USA
Three Hills
100% (guess)
800
Open Pit
show
Development. Only 2 year mine life. 135,000 oz.
Total Land Package Size (ha):
800
Profitability (by resource)
Proven & Probable
02/20/2023 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):
$325.62M
$302.70M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$325.62M
$302.70M
n/a
Max Profit / Current MCap:
7.775
7.212
n/a
Max Profit Per Share (Gold):
$5.43
$5.05
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$5.43
$5.05
n/a
Total Free Profit Per Share:
$4.49
$4.10
n/a
FD MCap / Gold Eq.:
$69.80
$69.96
n/a
FD MCap / Silver Eq.:
$0.82
$0.80
n/a
FD MCap / Per Metal as % Spot Price:
3.79%
3.49%
n/a
Measured & Indicated
02/20/2023 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):
$342.99M
$318.84M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$342.99M
$318.84M
n/a
Max Profit / Current MCap:
8.190
7.596
n/a
Max Profit Per Share (Gold):
$5.72
$5.31
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$5.72
$5.31
n/a
Total Free Profit Per Share:
$4.78
$4.36
n/a
FD MCap / Gold Eq.:
$66.27
$66.42
n/a
FD MCap / Silver Eq.:
$0.78
$0.76
n/a
FD MCap / Per Metal as % Spot Price:
3.60%
3.31%
n/a
Reserves & Resources
02/20/2023 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):
$364.69M
$339.02M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$364.69M
$339.02M
n/a
Max Profit / Current MCap:
8.708
8.077
n/a
Max Profit Per Share (Gold):
$6.08
$5.65
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$6.08
$5.65
n/a
Total Free Profit Per Share:
$5.14
$4.70
n/a
FD MCap / Gold Eq.:
$62.32
$62.46
n/a
FD MCap / Silver Eq.:
$0.74
$0.72
n/a
FD MCap / Per Metal as % Spot Price:
3.38%
3.12%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/20/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7426
CAD 0.7364
12/10/2023
Spot Gold:
$1,842.70
$2,004.50
12/10/2023
Spot Silver:
$21.75
$22.97
12/10/2023
Gold:Silver Ratio:
84.72
87.27
12/10/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: