Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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$69.84M which is a rise of roughly 283% over the last eleven months. As of 02/19/2020 they have no debt and ~C$1.57M 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
02/19/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$18.24M
$69.84M
11/06/2020
$51.60M
Total Assets:
$30.24M
$31.54M
02/19/2020
$1.29M
Total Liabilities:
$0.81M
$0.84M
02/19/2020
$0.03M
Current Assets:
$1.51M
$1.57M
02/19/2020
$0.06M
Current Liabilities:
$0.41M
$0.43M
02/19/2020
$0.02M
Total Debt:
$0.00M
$0.00M
02/19/2020
$0.00M
Cash:
$1.51M
$1.57M
02/19/2020
$0.06M
Enterprise Value:
$16.73M
$68.27M
02/29/1972
$51.54M
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:
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
57,989,630
11/06/2020
-367,356,370
Shares (FD):
439,321,000
61,198,330
11/06/2020
-378,122,670
Insider Ownership:
n/a
72%
01/06/2021
72%
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):
$47.00M257.72% of Mkt.Cap
$47.00M67.3% of Mkt.Cap
02/19/2020
$0.00M
Funding Option:
n/a
n/a
02/19/2020
n/a
Documentation:
none
PFS
01/06/2021
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%
01/06/2021
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
-6.86M
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
-5.49M
Maximum Profit (Gold):
$96.58M
$142.42M
n/a
$45.84M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$96.58M
$142.42M
n/a
$45.84M
Max Profit / Current MCap:
5.296
2.039
n/a
-3.257
Max Profit Per Share (Gold):
$0.22
$2.33
n/a
$2.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.22
$2.33
n/a
$2.11
Total Free Profit Per Share:
$0.16
$0.88
n/a
$0.71
FD Mkt. Cap / Gold Eq.:
$45.59
$174.60
n/a
$129.01
FD Mkt. Cap / Silver Eq.:
$0.52
$2.36
n/a
$1.84
FD Mkt. Cap / Per Metal as % Spot Price:
2.83%
9.55%
n/a
6.72%
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
-10.29M
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
-7.68M
Maximum Profit (Gold):
$135.21M
$199.39M
n/a
$64.18M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$135.21M
$199.39M
n/a
$64.18M
Max Profit / Current MCap:
7.414
2.855
n/a
-4.559
Max Profit Per Share (Gold):
$0.31
$3.26
n/a
$2.95
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.31
$3.26
n/a
$2.95
Total Free Profit Per Share:
$0.25
$1.81
n/a
$1.56
FD Mkt. Cap / Gold Eq.:
$32.57
$124.72
n/a
$92.15
FD Mkt. Cap / Silver Eq.:
$0.37
$1.69
n/a
$1.32
FD Mkt. Cap / Per Metal as % Spot Price:
2.02%
6.82%
n/a
4.80%
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
-11.66M
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
-8.23M
Maximum Profit (Gold):
$144.87M
$213.63M
n/a
$68.76M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$144.87M
$213.63M
n/a
$68.76M
Max Profit / Current MCap:
7.944
3.059
n/a
-4.885
Max Profit Per Share (Gold):
$0.33
$3.49
n/a
$3.16
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.33
$3.49
n/a
$3.16
Total Free Profit Per Share:
$0.27
$2.04
n/a
$1.77
FD Mkt. Cap / Gold Eq.:
$30.40
$116.40
n/a
$86.01
FD Mkt. Cap / Silver Eq.:
$0.35
$1.58
n/a
$1.23
FD Mkt. Cap / Per Metal as % Spot Price:
1.89%
6.37%
n/a
4.48%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/19/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7548
CAD 0.7871
01/17/2021
Spot Gold:
$1,609.90
$1,828.20
01/17/2021
$218.30
Spot Silver:
$18.38
$24.75
01/17/2021
$6.37
Gold:Silver Ratio:
87.59
73.87
01/17/2021
-13.72
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: