Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
TSE:NVO
CAD
OTCMKTS:NSRPF
USD
Description
Novo Resources Corp are a gold focused junior, late stage development company with one producing mine in Australia and exploration properties. Currently they produce roughly per year. They have approximately 1Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$58.27M which is a fall of roughly 40% over the last eleven months. As of 08/08/2022 they have no debt and ~C$55.84M cash. They have 263M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
07/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$96.73M
$58.27M
04/27/2023
Total Assets:
$270.92M
$260.60M
07/03/2022
Total Liabilities:
$47.99M
$22.34M
08/08/2022
Current Assets:
$58.05M
$55.84M
08/08/2022
Current Liabilities:
$10.84M
$10.42M
07/03/2022
Total Debt:
$39.48M
$0.00M
08/08/2022
Cash:
$58.05M
$55.84M
08/08/2022
Enterprise Value:
$78.15M
$2.43M
01/28/1970
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:
Yes
Yes
07/03/2022
Misc
07/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
246,000,000
263,000,000
04/27/2023
Shares (FD):
284,000,000
301,000,000
04/27/2023
Insider Ownership:
n/a
32.5%
04/27/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
02/01/2024
07/03/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/03/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/03/2022
Initial CapEx (Outstanding):
$20.00M20.68% of MCap
$20.00M34.32% of MCap
07/03/2022
Funding Option:
n/a
n/a
07/03/2022
Documentation:
none
PFS
04/27/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
5
04/23/2023
Resource Data
GOLD
07/03/2022 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
07/03/2022
Measured & Indicated:
0.50M
0.50M
07/03/2022
Inferred:
0.50M
0.50M
07/03/2022
Reserves & Resources:
1.00M
1.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/03/2022
Measured & Indicated:
0.34M
0.34M
07/03/2022
Inferred:
0.21M
0.21M
07/03/2022
Reserves & Resources:
0.55M
0.55M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
07/03/2022
Extra Operating Cost:
n/a
n/a
07/03/2022
Average Grade:
1.50 g/t
1.50 g/t
07/03/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/27/2023
F U T U R E
Proven & Probable:
2.00M
2.00M
07/03/2022
Annual Production:
100,000oz.
100,000oz.
07/03/2022
Cash Cost:
$850
$1,000
04/23/2023
Extra Operating Cost:
$450
$500
04/23/2023
SILVER
07/03/2022 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
07/03/2022
Measured & Indicated:
n/a
n/a
07/03/2022
Inferred:
n/a
n/a
07/03/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/03/2022
Measured & Indicated:
n/a
n/a
07/03/2022
Inferred:
n/a
n/a
07/03/2022
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
07/03/2022
Extra Operating Cost:
n/a
n/a
07/03/2022
Average Grade:
n/a
n/a
07/03/2022
Recovery Rate:
n/a
n/a
07/03/2022
F U T U R E
Proven & Probable:
n/a
n/a
07/03/2022
Annual Production:
n/a
n/a
07/03/2022
Cash Cost:
n/a
n/a
07/03/2022
Extra Operating Cost:
n/a
n/a
07/03/2022
Property
Last Analysis Data (07/03/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Western Australia , Australia
Nullagine
100% (guess)
64,000
Both
show
1.2 million oz resources at 1.1 gpt
Exploration
Western Australia , Australia
Beatons Creek
100% (guess)
900
Both
show
first 43-101 in 2012 at 500,000 oz at 1.5 gpt. Only 16,000 meters of drilling.
This is a small part of the Beatons Creek property.
Exploration
Australia
Beatons Creek (larger area)
70% (guess)
55,000
Open Pit
show
Early exploration.
70% JV
Exploration
Western Australia , Australia
Karratha
100% (guess)
750,000
Both
show
They own 100% of most of this property.
Purdy's Reward (15,000 Hectares): 50%
Comet Well (48,000 Hectares): 80%
Exploration
Western Australia , Australia
Marble Bar
70% (guess)
120,000
Both
show
early exploration
Exploration
Western Australia , Australia
Talga Talga
100% (guess)
500
n/a
show
Early exploration
Exploration
British Columbia , Canada
Tuscarora
100% (guess)
200
Both
show
Early exploration
Total Land Package Size (ha):
990,600
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Western Australia , Australia
Nullagine
100% (guess)
64,000
Both
show
1.2 million oz resources at 1.1 gpt
Exploration
Western Australia , Australia
Beatons Creek
100% (guess)
900
Both
show
first 43-101 in 2012 at 500,000 oz at 1.5 gpt. Only 16,000 meters of drilling.
This is a small part of the Beatons Creek property.
Exploration
Australia
Beatons Creek (larger area)
70% (guess)
55,000
Open Pit
show
Early exploration.
70% JV
Exploration
Western Australia , Australia
Karratha
100% (guess)
750,000
Both
show
They own 100% of most of this property.
Purdy's Reward (15,000 Hectares): 50%
Comet Well (48,000 Hectares): 80%
Exploration
Western Australia , Australia
Marble Bar
70% (guess)
120,000
Both
show
early exploration
Exploration
Western Australia , Australia
Talga Talga
100% (guess)
500
n/a
show
Early exploration
Exploration
British Columbia , Canada
Tuscarora
100% (guess)
200
Both
show
Early exploration
Total Land Package Size (ha):
990,600
Profitability (by resource)
Proven & Probable
07/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
07/03/2022 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.):
0.50M
0.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.34M
0.34M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$182.92M
$152.08M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$182.92M
$152.08M
n/a
Max Profit / Current MCap:
1.891
2.610
n/a
Max Profit Per Share (Gold):
$0.64
$0.51
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.64
$0.51
n/a
Total Free Profit Per Share:
$0.20
$0.25
n/a
FD MCap / Gold Eq.:
$284.49
$171.38
n/a
FD MCap / Silver Eq.:
$3.34
$2.08
n/a
FD MCap / Per Metal as % Spot Price:
15.48%
8.80%
n/a
Reserves & Resources
07/03/2022 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.):
1.00M
1.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.55M
0.55M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$297.25M
$247.13M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$297.25M
$247.13M
n/a
Max Profit / Current MCap:
3.073
4.241
n/a
Max Profit Per Share (Gold):
$1.05
$0.82
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.05
$0.82
n/a
Total Free Profit Per Share:
$0.61
$0.56
n/a
FD MCap / Gold Eq.:
$175.07
$105.47
n/a
FD MCap / Silver Eq.:
$2.05
$1.28
n/a
FD MCap / Per Metal as % Spot Price:
9.53%
5.42%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7741
CAD 0.7446
06/03/2023
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: