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

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$52.11M which is a rise of roughly 23% over the last three months. As of 02/13/2025 they have no debt and ~C$2.89M 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
Change
Item Value Value Updated Value
MCap (FD): $42.38M $52.11M 02/13/2025 $9.73M
Total Assets: $27.97M $28.95M 02/13/2025 $0.97M
Total Liabilities: $0.70M $0.72M 02/13/2025 $0.02M
Current Assets: $2.80M $2.89M 02/13/2025 $0.10M
Current Liabilities: $0.35M $0.36M 02/13/2025 $0.01M
Total Debt: $0.00M $0.00M 02/13/2025 $0.00M
Cash: $2.80M $2.89M 02/13/2025 $0.10M
Enterprise Value: $39.58M $49.21M 07/24/1971 $9.63M
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: 02/13/2025 n/a
Misc 02/13/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 58,000,000 58,000,000 02/13/2025 0
Shares (FD): 60,000,000 60,000,000 02/13/2025 0
Insider Ownership: n/a 70% 02/13/2025 70%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2027 02/13/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/13/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/13/2025 0
Initial CapEx (Outstanding): $66.00M
155.73% of MCap		 $66.00M
126.67% of MCap 		02/13/2025 $0.00M
Funding Option: n/a n/a 02/13/2025 n/a
Documentation: none FS 02/13/2025 n/a
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 04/24/2023 0
Cash Flow Multiplier: 5 5 09/27/2024 0.00

Resource Data

GOLD 02/13/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.75M 0.75M 02/13/2025 0.00M
Measured & Indicated: 0.80M 0.80M 02/13/2025 0.00M
Inferred: 0.10M 0.10M 02/13/2025 0.00M
Reserves & Resources: 0.90M 0.90M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.60M 0.60M 02/13/2025 0.00M
Measured & Indicated: 0.63M 0.63M 02/13/2025 0.00M
Inferred: 0.04M 0.04M 02/13/2025 0.00M
Reserves & Resources: 0.67M 0.67M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 02/13/2025 $0.00
Extra Operating Cost: n/a n/a 02/13/2025 $0.00
Total: $1,600 $1,600 02/13/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 02/13/2025 n/a
Open Pit (Avg): n/a 0.50 g/t 02/22/2024 0.50 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 02/13/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 02/13/2025 0.00M
Annual Production: 70,000oz. 70,000oz. 02/13/2025 0oz.
Cash Cost: $1,000 $1,000 02/13/2025 $0
Extra Operating Cost: $600 $600 02/13/2025 $0
SILVER 02/13/2025
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 02/13/2025 0.00M
Measured & Indicated: n/a n/a 02/13/2025 0.00M
Inferred: n/a n/a 02/13/2025 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 02/13/2025 0.00M
Measured & Indicated: n/a n/a 02/13/2025 0.00M
Inferred: n/a n/a 02/13/2025 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 02/13/2025 $0.00
Extra Operating Cost: n/a n/a 02/13/2025 $0.00
Total: n/a n/a 02/13/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 02/13/2025 n/a
Open Pit (Avg): n/a n/a 02/22/2024 n/a
Recovery Rate: n/a n/a 02/13/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/13/2025 0.00M
Annual Production: n/a n/a 02/13/2025 n/a
Cash Cost: n/a n/a 02/13/2025 n/a
Extra Operating Cost: n/a n/a 02/13/2025 n/a

Property

Last Analysis Data  (02/13/2025)
Stage Name Owned 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.
Total Land Package Size (ha): 800  
Current Data
Stage Name Owned 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.
Total Land Package Size (ha): 800  

Profitability (by resource)

Proven &
Probable		 02/13/2025
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.): 0.75M 0.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.99M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.59M
Maximum Profit (Gold): $788.70M $978.66M n/a $189.96M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $788.70M $978.66M n/a $189.96M
Max Profit / Current MCap: 18.610 18.782 n/a 0.172
Max Profit Per Share (Gold): $13.15 $16.31 n/a $3.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $13.15 $16.31 n/a $3.17
Total Free Profit Per Share: $12.14 $15.11 n/a $2.98
FD MCap / Gold Eq.: $70.63 $86.84 n/a $16.21
FD MCap / Silver Eq.: $0.78 $0.87 n/a $0.09
FD MCap / Per Metal
as % Spot Price:		 2.42% 2.69% n/a 0.26%
Measured &
Indicated		 02/13/2025
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.45M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.63M 0.63M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.89M
Maximum Profit (Gold): $830.76M $1,030.86M n/a $200.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $830.76M $1,030.86M n/a $200.09M
Max Profit / Current MCap: 19.603 19.784 n/a 0.181
Max Profit Per Share (Gold): $13.85 $17.18 n/a $3.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $13.85 $17.18 n/a $3.33
Total Free Profit Per Share: $12.84 $15.98 n/a $3.14
FD MCap / Gold Eq.: $67.06 $82.44 n/a $15.39
FD MCap / Silver Eq.: $0.74 $0.83 n/a $0.09
FD MCap / Per Metal
as % Spot Price:		 2.30% 2.55% n/a 0.25%

Reserves &
Resources		 02/13/2025
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.38M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.67M 0.67M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.26M
Maximum Profit (Gold): $883.34M $1,096.10M n/a $212.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $883.34M $1,096.10M n/a $212.76M
Max Profit / Current MCap: 20.843 21.036 n/a 0.193
Max Profit Per Share (Gold): $14.72 $18.27 n/a $3.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.72 $18.27 n/a $3.55
Total Free Profit Per Share: $13.71 $17.07 n/a $3.36
FD MCap / Gold Eq.: $63.07 $77.54 n/a $14.47
FD MCap / Silver Eq.: $0.70 $0.78 n/a $0.08
FD MCap / Per Metal
as % Spot Price:		 2.16% 2.40% n/a 0.24%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults