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$48.38M which is a rise of roughly 29% over the last two months. As of 02/22/2024 they have no debt and ~C$2.91M 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 02/22/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $37.38M $48.38M 02/22/2024 $11.00M
Total Assets: $29.67M $29.06M 02/22/2024 $-0.61M
Total Liabilities: $0.74M $0.73M 02/22/2024 $-0.02M
Current Assets: $2.97M $2.91M 02/22/2024 $-0.06M
Current Liabilities: $0.37M $0.36M 02/22/2024 $-0.01M
Total Debt: $0.00M $0.00M 02/22/2024 $0.00M
Cash: $2.97M $2.91M 02/22/2024 $-0.06M
Enterprise Value: $34.41M $45.48M 06/11/1971 $11.06M
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: 02/22/2024 n/a
Misc 02/22/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 57,924,492 57,924,492 02/22/2024 0
Shares (FD): 60,000,000 60,000,000 02/22/2024 0
Insider Ownership: n/a 70% 02/22/2024 70%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2025 02/22/2024 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
02/22/2024 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
02/22/2024 0
Initial CapEx (Outstanding): $66.00M
176.56% of MCap
$66.00M
136.41% of MCap
02/22/2024 $0.00M
Funding Option: n/a n/a 02/22/2024 n/a
Documentation: none FS 02/22/2024 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: 4 4 02/22/2024 0.00

Resource Data

GOLD 02/22/2024
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 02/22/2024 0.00M
Measured & Indicated: 0.80M 0.80M 02/22/2024 0.00M
Inferred: 0.10M 0.10M 02/22/2024 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 02/22/2024 0.00M
Measured & Indicated: 0.63M 0.63M 02/22/2024 0.00M
Inferred: 0.04M 0.04M 02/22/2024 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 02/22/2024 $0.00
Extra Operating Cost: n/a n/a 02/22/2024 $0.00
G
R
A
D
E
Underground (Avg): 0.50 g/t n/a 02/22/2024 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% 02/22/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 0.80M 0.80M 02/22/2024 0.00M
Annual Production: 60,000oz. 60,000oz. 02/22/2024 0oz.
Cash Cost: $1,100 $1,100 02/22/2024 $0
Extra Operating Cost: $500 $500 02/22/2024 $0
SILVER 02/22/2024
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 02/22/2024 0.00M
Measured & Indicated: n/a n/a 02/22/2024 0.00M
Inferred: n/a n/a 02/22/2024 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 02/22/2024 0.00M
Measured & Indicated: n/a n/a 02/22/2024 0.00M
Inferred: n/a n/a 02/22/2024 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 02/22/2024 $0.00
Extra Operating Cost: n/a n/a 02/22/2024 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 02/22/2024 n/a
Open Pit (Avg): n/a n/a 02/22/2024 n/a
Recovery Rate: n/a n/a 02/22/2024 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/22/2024 0.00M
Annual Production: n/a n/a 02/22/2024 n/a
Cash Cost: n/a n/a 02/22/2024 n/a
Extra Operating Cost: n/a n/a 02/22/2024 n/a

Property

Last Analysis Data  (02/22/2024)
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
02/22/2024
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 -4.08M
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 -3.26M
Maximum Profit (Gold): $255.60M $474.54M n/a $218.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $255.60M $474.54M n/a $218.94M
Max Profit / Current MCap: 6.838 9.808 n/a 2.970
Max Profit Per Share (Gold): $4.26 $7.91 n/a $3.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.26 $7.91 n/a $3.65
Total Free Profit Per Share: $3.42 $6.80 n/a $3.38
FD MCap / Gold Eq.: $62.30 $80.64 n/a $18.34
FD MCap / Silver Eq.: $0.70 $0.97 n/a $0.27
FD MCap / Per Metal
as % Spot Price:
3.08% 3.37% n/a 0.30%
Measured &
Indicated
02/22/2024
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 -4.35M
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 -3.44M
Maximum Profit (Gold): $269.23M $499.85M n/a $230.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $269.23M $499.85M n/a $230.62M
Max Profit / Current MCap: 7.202 10.331 n/a 3.128
Max Profit Per Share (Gold): $4.49 $8.33 n/a $3.84
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.49 $8.33 n/a $3.84
Total Free Profit Per Share: $3.65 $7.22 n/a $3.57
FD MCap / Gold Eq.: $59.15 $76.56 n/a $17.41
FD MCap / Silver Eq.: $0.66 $0.92 n/a $0.25
FD MCap / Per Metal
as % Spot Price:
2.92% 3.20% n/a 0.28%

Reserves &
Resources
02/22/2024
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 -4.89M
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 -3.65M
Maximum Profit (Gold): $286.27M $531.48M n/a $245.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $286.27M $531.48M n/a $245.21M
Max Profit / Current MCap: 7.658 10.985 n/a 3.326
Max Profit Per Share (Gold): $4.77 $8.86 n/a $4.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.77 $8.86 n/a $4.09
Total Free Profit Per Share: $3.93 $7.75 n/a $3.82
FD MCap / Gold Eq.: $55.63 $72.00 n/a $16.37
FD MCap / Silver Eq.: $0.63 $0.86 n/a $0.24
FD MCap / Per Metal
as % Spot Price:
2.75% 3.01% n/a 0.27%

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.     ×