Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:NDM CAD
NYSEAMERICAN:NAK USD

Description

Northern Dynasty Minerals Ltd are a gold focused junior, late stage developer 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$1307.6M which is a rise of roughly 225% over the last five months. As of 02/21/2025 they have ~C$15M debt and ~C$15.33M cash. They have 538M 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 02/21/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $402.03M $1,307.60M 02/21/2025
Total Assets: $126.83M $131.44M 02/21/2025
Total Liabilities: $12.68M $13.14M 02/21/2025
Current Assets: $26.07M $27.02M 02/21/2025
Current Liabilities: $11.98M $12.41M 02/21/2025
Total Debt: $14.09M $14.60M 02/21/2025
Cash: $14.80M $15.33M 02/21/2025
Enterprise Value: $401.32M $1,306.87M 05/31/2011
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 02/21/2025
Misc 02/21/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 538,478,010 538,478,010 02/21/2025
Shares (FD): 607,000,000 607,000,000 02/21/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2030 02/21/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/21/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/21/2025
Initial CapEx (Outstanding): $5,000.00M
1243.7% of MCap		 $5,000.00M
382.38% of MCap 		02/21/2025
Funding Option: n/a n/a 02/21/2025
Documentation: none PEA 02/21/2025
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 4 4 02/10/2024

Resource Data

GOLD 02/21/2025
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 02/21/2025
Measured & Indicated: 250.00M 250.00M 02/21/2025
Inferred: 250.00M 250.00M 02/21/2025
Reserves & Resources: 500.00M 500.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/21/2025
Measured & Indicated: 120.00M 120.00M 02/21/2025
Inferred: 75.00M 75.00M 02/21/2025
Reserves & Resources: 195.00M 195.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/21/2025
Extra Operating Cost: n/a n/a 02/21/2025
Total: $600 $600 02/21/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/21/2025
Open Pit (Avg): n/a 0.35 g/t 02/10/2024
Recovery Rate: (CG)  60.00% (CG)  60.00% 02/21/2025
F
U
T
U
R
E		 Proven & Probable: 40.00M 40.00M 02/21/2025
Annual Production: 500,000oz. 500,000oz. 02/21/2025
Cash Cost: $100 $100 02/21/2025
Extra Operating Cost: $500 $500 02/21/2025
SILVER 02/21/2025
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 02/21/2025
Measured & Indicated: n/a n/a 02/21/2025
Inferred: n/a n/a 02/21/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/21/2025
Measured & Indicated: n/a n/a 02/21/2025
Inferred: n/a n/a 02/21/2025
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 02/21/2025
Extra Operating Cost: n/a n/a 02/21/2025
Total: n/a n/a 02/21/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/21/2025
Open Pit (Avg): n/a n/a 02/10/2024
Recovery Rate: n/a n/a 02/21/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/21/2025
Annual Production: n/a n/a 02/21/2025
Cash Cost: n/a n/a 02/21/2025
Extra Operating Cost: n/a n/a 02/21/2025

Property

Last Analysis Data  (02/21/2025)
Stage Name Owned Au Ag Cu Notes
Dev Pebble 100% 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 Name Owned Au Ag Cu Notes
Dev Pebble 100% 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		 02/21/2025
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		 02/21/2025
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.): 250.00M 250.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 120.00M 120.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $280,224.00M $330,444.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $280,224.00M $330,444.00M n/a
Max Profit / Current MCap: 697.030 252.711 n/a
Max Profit Per Share (Gold): $461.65 $544.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $461.65 $544.39 n/a
Total Free Profit Per Share: $460.71 $541.44 n/a
FD MCap / Gold Eq.: $3.35 $10.90 n/a
FD MCap / Silver Eq.: $0.04 $0.12 n/a
FD MCap / Per Metal
as % Spot Price:		 0.11% 0.32% n/a

Reserves &
Resources		 02/21/2025
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.): 500.00M 500.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 195.00M 195.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $455,364.00M $536,971.50M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $455,364.00M $536,971.50M n/a
Max Profit / Current MCap: 1,132.674 410.656 n/a
Max Profit Per Share (Gold): $750.19 $884.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $750.19 $884.63 n/a
Total Free Profit Per Share: $749.25 $881.68 n/a
FD MCap / Gold Eq.: $2.06 $6.71 n/a
FD MCap / Silver Eq.: $0.02 $0.08 n/a
FD MCap / Per Metal
as % Spot Price:		 0.07% 0.20% 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.     ×