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 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$227.13M which is a rise of roughly 59% over the last nine months. As of 02/10/2024 they have no debt and ~C$26.57M 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
$227.13M
02/10/2024
$83.98M
Total Assets:
$133.76M
$129.27M
02/10/2024
$-4.49M
Total Liabilities:
$13.38M
$12.93M
02/10/2024
$-0.45M
Current Assets:
$27.50M
$26.57M
02/10/2024
$-0.92M
Current Liabilities:
$12.63M
$12.21M
02/10/2024
$-0.42M
Total Debt:
$0.00M
$0.00M
02/10/2024
$0.00M
Cash:
$27.50M
$26.57M
02/10/2024
$-0.92M
Enterprise Value:
$115.65M
$200.55M
05/10/1976
$84.90M
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
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2028
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
$5,000.00M2201.42% of MCap
02/10/2024
$0.00M
Funding Option:
n/a
n/a
02/10/2024
n/a
Documentation:
none
PFS
08/27/2024
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
Total:
$500
$500
02/10/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
0.35 g/t
n/a
02/10/2024
n/a
Open Pit (Avg):
n/a
0.35 g/t
02/10/2024
0.35 g/t
Recovery Rate:
(CG) 60.00%
(CG) 60.00%
08/27/2024
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
Total:
n/a
n/a
02/10/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
02/10/2024
n/a
Open Pit (Avg):
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
-1,331.01M
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
-638.88M
Maximum Profit (Gold):
$182,856.00M
$268,440.00M
n/a
$85,584.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$182,856.00M
$268,440.00M
n/a
$85,584.00M
Max Profit / Current MCap:
1,277.418
1,181.899
n/a
-95.520
Max Profit Per Share (Gold):
$318.01
$466.85
n/a
$148.84
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$318.01
$466.85
n/a
$148.84
Total Free Profit Per Share:
$317.68
$466.30
n/a
$148.63
FD MCap / Gold Eq.:
$1.19
$1.89
n/a
$0.70
FD MCap / Silver Eq.:
$0.01
$0.02
n/a
$0.01
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
-2,662.02M
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
-1,038.19M
Maximum Profit (Gold):
$297,141.00M
$436,215.00M
n/a
$139,074.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$297,141.00M
$436,215.00M
n/a
$139,074.00M
Max Profit / Current MCap:
2,075.805
1,920.585
n/a
-155.219
Max Profit Per Share (Gold):
$516.77
$758.63
n/a
$241.87
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$516.77
$758.63
n/a
$241.87
Total Free Profit Per Share:
$516.43
$758.08
n/a
$241.65
FD MCap / Gold Eq.:
$0.73
$1.16
n/a
$0.43
FD MCap / Silver Eq.:
$0.01
$0.01
n/a
$0.01
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 0.7182
11/01/2024
Spot Gold:
$2,023.80
$2,737.00
11/01/2024
$713.20
Spot Silver:
$22.55
$32.42
11/01/2024
$9.87
Gold:Silver Ratio:
89.75
84.42
11/01/2024
-5.32
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: