Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:NDM
CAD
NYSEAMERICAN:NAK
USD
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$180.35M which is a rise of roughly 26% over the last one months. As of 02/10/2024 they have no debt and ~C$27.31M cash. They have 538M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
02/10/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$143.14M
$180.35M
02/10/2024
$37.20M
Total Assets:
$133.76M
$132.84M
02/10/2024
$-0.92M
Total Liabilities:
$13.38M
$13.28M
02/10/2024
$-0.09M
Current Assets:
$27.50M
$27.31M
02/10/2024
$-0.19M
Current Liabilities:
$12.63M
$12.55M
02/10/2024
$-0.09M
Total Debt:
$0.00M
$0.00M
02/10/2024
$0.00M
Cash:
$27.50M
$27.31M
02/10/2024
$-0.19M
Enterprise Value:
$115.65M
$153.04M
11/07/1974
$37.39M
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
02/10/2024
n/a
Misc
02/10/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
538,478,010
538,478,010
02/10/2024
0
Shares (FD):
575,000,000
575,000,000
02/10/2024
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
02/10/2024
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
02/10/2024
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
02/10/2024
0
Initial CapEx (Outstanding):
$5,000.00M3492.96% of MCap
$5,000.00M2772.44% of MCap
02/10/2024
$0.00M
Funding Option:
n/a
n/a
02/10/2024
n/a
Documentation:
none
PFS
02/10/2024
n/a
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
0
Cash Flow Multiplier:
4
4
02/10/2024
0.00
Resource Data
GOLD
02/10/2024 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
02/10/2024
0.00M
Measured & Indicated:
250.00M
250.00M
02/10/2024
0.00M
Inferred:
250.00M
250.00M
02/10/2024
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
02/10/2024
0.00M
Measured & Indicated:
120.00M
120.00M
02/10/2024
0.00M
Inferred:
75.00M
75.00M
02/10/2024
0.00M
Reserves & Resources:
195.00M
195.00M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
02/10/2024
$0.00
Extra Operating Cost:
n/a
n/a
02/10/2024
$0.00
Average Grade:
0.35 g/t
0.35 g/t
02/10/2024
n/a
Recovery Rate:
(CG) 60.00%
(CG) 60.00%
02/10/2024
0.00%
F U T U R E
Proven & Probable:
35.00M
35.00M
02/10/2024
0.00M
Annual Production:
500,000oz.
500,000oz.
02/10/2024
0oz.
Cash Cost:
$100
$100
02/10/2024
$0
Extra Operating Cost:
$400
$400
02/10/2024
$0
SILVER
02/10/2024 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
02/10/2024
0.00M
Measured & Indicated:
n/a
n/a
02/10/2024
0.00M
Inferred:
n/a
n/a
02/10/2024
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
02/10/2024
0.00M
Measured & Indicated:
n/a
n/a
02/10/2024
0.00M
Inferred:
n/a
n/a
02/10/2024
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
02/10/2024
$0.00
Extra Operating Cost:
n/a
n/a
02/10/2024
$0.00
Average Grade:
n/a
n/a
02/10/2024
n/a
Recovery Rate:
n/a
n/a
02/10/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
02/10/2024
0.00M
Annual Production:
n/a
n/a
02/10/2024
n/a
Cash Cost:
n/a
n/a
02/10/2024
n/a
Extra Operating Cost:
n/a
n/a
02/10/2024
n/a
Property
Last Analysis Data (02/10/2024)
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.
75 billion lbs of copper
80 million oz of gold (.3 gpt) 60% recovery
350 million oz of silver (1.5 gpt) 60% recovery
Production target 2027
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.
75 billion lbs of copper
80 million oz of gold (.3 gpt) 60% recovery
350 million oz of silver (1.5 gpt) 60% recovery
Production target 2027
Capex $5+ billion
Total Land Package Size (ha):
10,000
Profitability (by resource)
Proven & Probable
02/10/2024 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 MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
02/10/2024 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.):
250.00M
250.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-801.61M
P L A U S I B L E
Gold Eq. Oz.:
120.00M
120.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-384.77M
Maximum Profit (Gold):
$182,856.00M
$198,480.00M
n/a
$15,624.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$182,856.00M
$198,480.00M
n/a
$15,624.00M
Max Profit / Current MCap:
1,277.418
1,100.549
n/a
-176.869
Max Profit Per Share (Gold):
$318.01
$345.18
n/a
$27.17
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$318.01
$345.18
n/a
$27.17
Total Free Profit Per Share:
$317.68
$344.76
n/a
$27.08
FD MCap / Gold Eq.:
$1.19
$1.50
n/a
$0.31
FD MCap / Silver Eq.:
$0.01
$0.02
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
0.06%
0.07%
n/a
0.01%
Reserves & Resources
02/10/2024 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.):
500.00M
500.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-1,603.22M
P L A U S I B L E
Gold Eq. Oz.:
195.00M
195.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-625.26M
Maximum Profit (Gold):
$297,141.00M
$322,530.00M
n/a
$25,389.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$297,141.00M
$322,530.00M
n/a
$25,389.00M
Max Profit / Current MCap:
2,075.805
1,788.392
n/a
-287.413
Max Profit Per Share (Gold):
$516.77
$560.92
n/a
$44.15
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$516.77
$560.92
n/a
$44.15
Total Free Profit Per Share:
$516.43
$560.50
n/a
$44.06
FD MCap / Gold Eq.:
$0.73
$0.92
n/a
$0.19
FD MCap / Silver Eq.:
$0.01
$0.01
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
0.04%
0.04%
n/a
0.01%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/10/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7431
CAD 0.7380
03/19/2024
Spot Gold:
$2,023.80
$2,154.00
03/19/2024
$130.20
Spot Silver:
$22.55
$24.89
03/19/2024
$2.34
Gold:Silver Ratio:
89.75
86.54
03/19/2024
-3.21
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: