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

Northern Dynasty Minerals Ltd

www: www.northerndynastyminerals.com   email: info@northerndynastyminerals.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:NAK USD
TSE:NDM CAD

Description

Northern Dynasty Minerals Ltd are a gold focused junior, late stage development company with one mine in development in USA. They have approximately 500Moz. of gold in the reserves and resources category of which 250Moz. are in the measured and indicated category. They have a market capitalisation of ~C$134.24M which is a fall of roughly 22% over the last eight months. As of 02/01/2022 they have no debt and ~C$269.57M cash. They have 529M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 02/01/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $171.15M $134.24M 02/01/2022 $-36.91M
Total Assets: $141.81M $131.14M 02/01/2022 $-10.66M
Total Liabilities: $14.18M $13.11M 02/01/2022 $-1.07M
Current Assets: $29.15M $26.96M 02/01/2022 $-2.19M
Current Liabilities: $13.39M $12.39M 02/01/2022 $-1.01M
Total Debt: $0.00M $0.00M 02/01/2022 $0.00M
Cash: $291.49M $269.57M 02/01/2022 $-21.92M
Enterprise Value: $-120.34M $-135.33M 09/17/1965 $-14.99M
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: Yes Yes 02/01/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/01/2022 0.00%
Misc 02/01/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 529,000,000 529,000,000 02/01/2022 0
Shares (FD): 550,000,000 550,000,000 02/01/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2027 02/01/2022 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/01/2022 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/01/2022 0
Initial CapEx (Outstanding): $5,000.00M
2921.38% of Mkt.Cap		 $5,000.00M
3724.66% of Mkt.Cap 		02/01/2022 $0.00M
Funding Option: n/a n/a 02/01/2022 n/a
Documentation: none PFS 02/01/2022 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 02/01/2022
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 02/01/2022 0.00M
Measured & Indicated: 250.00M 250.00M 02/01/2022 0.00M
Inferred: 250.00M 250.00M 02/01/2022 0.00M
Reserves & Resources: 500.00M 500.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/01/2022 0.00M
Measured & Indicated: 160.00M 160.00M 02/01/2022 0.00M
Inferred: 100.00M 100.00M 02/01/2022 0.00M
Reserves & Resources: 260.00M 260.00M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 02/01/2022 $0.00
Extra Operating Cost: n/a n/a 02/01/2022 $0.00
Average Grade: 0.35 g/t 0.35 g/t 02/01/2022 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 02/01/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 25.00M 25.00M 02/01/2022 0.00M
Annual Production: 500,000oz. 500,000oz. 02/01/2022 0oz.
Cash Cost: $200 $200 02/01/2022 $0
Extra Operating Cost: $400 $400 02/01/2022 $0
SILVER 02/01/2022
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 02/01/2022 0.00M
Measured & Indicated: n/a n/a 02/01/2022 0.00M
Inferred: n/a n/a 02/01/2022 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 02/01/2022 0.00M
Measured & Indicated: n/a n/a 02/01/2022 0.00M
Inferred: n/a n/a 02/01/2022 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 02/01/2022 $0.00
Extra Operating Cost: n/a n/a 02/01/2022 $0.00
Average Grade: n/a n/a 02/01/2022 n/a
Recovery Rate: n/a n/a 02/01/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/01/2022 0.00M
Annual Production: n/a n/a 02/01/2022 n/a
Cash Cost: n/a n/a 02/01/2022 n/a
Extra Operating Cost: n/a n/a 02/01/2022 n/a

Property

Last Analysis Data  (02/01/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Alaska, USA Pebble 100% (guess) 10,000 Both show
One of the largest copper / gold projects in the world.

80 billion lbs of copper
75 million oz of gold (.4 gpt)

Production target 2025
Capex $5+ billion
Total Land Package Size (ha): 10,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Alaska, USA Pebble 100% (guess) 10,000 Both show
One of the largest copper / gold projects in the world.

80 billion lbs of copper
75 million oz of gold (.4 gpt)

Production target 2025
Capex $5+ billion
Total Land Package Size (ha): 10,000  

Profitability (by resource)

Proven &
Probable		 02/01/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 02/01/2022
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.): 250.00M 250.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1,920.61M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 160.00M 160.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1,229.19M
Maximum Profit (Gold): $67,216.80M $59,354.40M n/a $-7,862.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $67,216.80M $59,354.40M n/a $-7,862.40M
Max Profit / Current MCap: 392.731 442.150 n/a 49.419
Max Profit Per Share (Gold): $122.21 $107.92 n/a $-14.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $122.21 $107.92 n/a $-14.30
Total Free Profit Per Share: $121.82 $107.58 n/a $-14.24
FD Mkt. Cap / Gold Eq.: $1.07 $0.84 n/a $-0.23
FD Mkt. Cap / Silver Eq.: $0.01 $0.01 n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 0.06% 0.05% n/a -0.01%

Reserves &
Resources		 02/01/2022
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.): 500.00M 500.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3,841.22M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 260.00M 260.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1,997.43M
Maximum Profit (Gold): $109,227.30M $96,450.90M n/a $-12,776.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $109,227.30M $96,450.90M n/a $-12,776.40M
Max Profit / Current MCap: 638.188 718.495 n/a 80.306
Max Profit Per Share (Gold): $198.60 $175.37 n/a $-23.23
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $198.60 $175.37 n/a $-23.23
Total Free Profit Per Share: $198.20 $175.03 n/a $-23.17
FD Mkt. Cap / Gold Eq.: $0.66 $0.52 n/a $-0.14
FD Mkt. Cap / Silver Eq.: $0.01 $0.01 n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 0.04% 0.03% n/a -0.01%

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.     ×