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

West Vault Mining Inc

www: www.wkmining.com   email: info@wkmining.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 development company with two mines in development in USA and exploration properties. They have approximately 0.85Moz. of gold in the reserves and resources category of which 0.75Moz. are in the measured and indicated category. They have a market capitalisation of ~C$46.27M which is a rise of roughly 154% over the last six months. As of 02/19/2020 they have no debt and ~C$1.5M cash. They have 43M 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 02/19/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $18.24M $46.27M 07/02/2020 $28.04M
Total Assets: $30.24M $30.15M 02/19/2020 $-0.10M
Total Liabilities: $0.81M $0.81M 02/19/2020 $0.00M
Current Assets: $1.51M $1.50M 02/19/2020 $0.00M
Current Liabilities: $0.41M $0.41M 02/19/2020 $0.00M
Total Debt: $0.00M $0.00M 02/19/2020 $0.00M
Cash: $1.51M $1.50M 02/19/2020 $0.00M
Enterprise Value: $16.73M $44.77M 06/03/1971 $28.04M
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: 02/19/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/19/2020 0.00%
Misc 02/19/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 425,346,000 42,534,631 07/02/2020 -382,811,369
Shares (FD): 439,321,000 43,932,100 07/02/2020 -395,388,900
Insider Ownership: n/a 50% 07/03/2020 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 02/19/2020 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/19/2020 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/19/2020 0
Initial CapEx (Outstanding): $47.00M
257.72% of Mkt.Cap		 $47.00M
101.57% of Mkt.Cap 		02/19/2020 $0.00M
Funding Option: n/a n/a 02/19/2020 n/a
Documentation: none PFS 07/03/2020 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 02/19/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 02/19/2020 0.00M
Measured & Indicated: 0.75M 0.75M 02/19/2020 0.00M
Inferred: 0.10M 0.10M 02/19/2020 0.00M
Reserves & Resources: 0.85M 0.85M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.40M 0.40M 02/19/2020 0.00M
Measured & Indicated: 0.56M 0.56M 02/19/2020 0.00M
Inferred: 0.04M 0.04M 02/19/2020 0.00M
Reserves & Resources: 0.60M 0.60M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 02/19/2020 $0.00
Extra Operating Cost: n/a n/a 02/19/2020 $0.00
Average Grade: 0.50 g/t 0.50 g/t 02/19/2020 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/03/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.75M 0.75M 02/19/2020 0.00M
Annual Production: 50,000oz. 50,000oz. 02/19/2020 0oz.
Cash Cost: $750 $750 02/19/2020 $0
Extra Operating Cost: $400 $400 02/19/2020 $0
SILVER 02/19/2020
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 02/19/2020 0.00M
Measured & Indicated: n/a n/a 02/19/2020 0.00M
Inferred: n/a n/a 02/19/2020 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 02/19/2020 0.00M
Measured & Indicated: n/a n/a 02/19/2020 0.00M
Inferred: n/a n/a 02/19/2020 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 02/19/2020 $0.00
Extra Operating Cost: n/a n/a 02/19/2020 $0.00
Average Grade: n/a n/a 02/19/2020 n/a
Recovery Rate: n/a n/a 02/19/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/19/2020 0.00M
Annual Production: n/a n/a 02/19/2020 n/a
Cash Cost: n/a n/a 02/19/2020 n/a
Extra Operating Cost: n/a n/a 02/19/2020 n/a

Property

Last Analysis Data  (02/19/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Nevada, USA Hasbrouck 75% (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 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
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 75% (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		 02/19/2020
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 -8.21M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.40M 0.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -6.57M
Maximum Profit (Gold): $96.58M $192.97M n/a $96.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $96.58M $192.97M n/a $96.39M
Max Profit / Current MCap: 5.296 4.170 n/a -1.126
Max Profit Per Share (Gold): $0.22 $4.39 n/a $4.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.22 $4.39 n/a $4.17
Total Free Profit Per Share: $0.16 $2.99 n/a $2.83
FD Mkt. Cap / Gold Eq.: $45.59 $115.69 n/a $70.09
FD Mkt. Cap / Silver Eq.: $0.52 $1.63 n/a $1.10
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.83% 5.59% n/a 2.76%
Measured &
Indicated		 02/19/2020
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.): 0.75M 0.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -12.32M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.56M 0.56M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -9.20M
Maximum Profit (Gold): $135.21M $270.16M n/a $134.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $135.21M $270.16M n/a $134.95M
Max Profit / Current MCap: 7.414 5.838 n/a -1.576
Max Profit Per Share (Gold): $0.31 $6.15 n/a $5.84
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.31 $6.15 n/a $5.84
Total Free Profit Per Share: $0.25 $4.75 n/a $4.50
FD Mkt. Cap / Gold Eq.: $32.57 $82.63 n/a $50.07
FD Mkt. Cap / Silver Eq.: $0.37 $1.16 n/a $0.79
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.02% 3.99% n/a 1.97%

Reserves &
Resources		 02/19/2020
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.): 0.85M 0.85M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -13.96M
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 -9.85M
Maximum Profit (Gold): $144.87M $289.45M n/a $144.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $144.87M $289.45M n/a $144.59M
Max Profit / Current MCap: 7.944 6.255 n/a -1.689
Max Profit Per Share (Gold): $0.33 $6.59 n/a $6.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.33 $6.59 n/a $6.26
Total Free Profit Per Share: $0.27 $5.19 n/a $4.91
FD Mkt. Cap / Gold Eq.: $30.40 $77.12 n/a $46.73
FD Mkt. Cap / Silver Eq.: $0.35 $1.08 n/a $0.74
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.89% 3.73% n/a 1.84%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.