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 using 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 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$42.22M which is a rise of roughly 1% over the last four months. As of 02/20/2023 they have no debt and ~C$3.74M 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 02/20/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $41.88M $42.22M 02/20/2023
Total Assets: $29.70M $29.94M 02/20/2023
Total Liabilities: $0.74M $0.75M 02/20/2023
Current Assets: $3.71M $3.74M 02/20/2023
Current Liabilities: $0.37M $0.37M 02/20/2023
Total Debt: $0.00M $0.00M 02/20/2023
Cash: $3.71M $3.74M 02/20/2023
Enterprise Value: $38.17M $38.48M 03/22/1971
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% 04/17/2023
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): $66.00M
157.59% of MCap		 $66.00M
156.33% of MCap 		02/20/2023
Funding Option: n/a n/a 02/20/2023
Documentation: none FS 04/17/2023
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: 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% 04/17/2023
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 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		 02/20/2023
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 $277.62M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $325.62M $277.62M n/a
Max Profit / Current MCap: 7.775 6.576 n/a
Max Profit Per Share (Gold): $5.43 $4.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.43 $4.63 n/a
Total Free Profit Per Share: $4.49 $3.69 n/a
FD MCap / Gold Eq.: $69.80 $70.37 n/a
FD MCap / Silver Eq.: $0.82 $0.87 n/a
FD MCap / Per Metal
as % Spot Price:		 3.79% 3.59% 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 $292.43M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $342.99M $292.43M n/a
Max Profit / Current MCap: 8.190 6.926 n/a
Max Profit Per Share (Gold): $5.72 $4.87 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.72 $4.87 n/a
Total Free Profit Per Share: $4.78 $3.93 n/a
FD MCap / Gold Eq.: $66.27 $66.80 n/a
FD MCap / Silver Eq.: $0.78 $0.83 n/a
FD MCap / Per Metal
as % Spot Price:		 3.60% 3.40% 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 $310.93M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $364.69M $310.93M n/a
Max Profit / Current MCap: 8.708 7.365 n/a
Max Profit Per Share (Gold): $6.08 $5.18 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.08 $5.18 n/a
Total Free Profit Per Share: $5.14 $4.24 n/a
FD MCap / Gold Eq.: $62.32 $62.83 n/a
FD MCap / Silver Eq.: $0.74 $0.78 n/a
FD MCap / Per Metal
as % Spot Price:		 3.38% 3.20% n/a

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.     ×