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: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$123.08M which is a fall of roughly 0% over the last four months. As of 02/06/2023 they have no debt and ~C$27.55M cash. They have 529M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
02/06/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$123.42M
$123.08M
02/06/2023
Total Assets:
$134.39M
$134.02M
02/06/2023
Total Liabilities:
$13.44M
$13.40M
02/06/2023
Current Assets:
$27.62M
$27.55M
02/06/2023
Current Liabilities:
$12.69M
$12.66M
02/06/2023
Total Debt:
$0.00M
$0.00M
02/06/2023
Cash:
$27.62M
$27.55M
02/06/2023
Enterprise Value:
$95.79M
$95.53M
01/10/1973
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
02/06/2023
Misc
02/06/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
529,000,000
529,000,000
02/06/2023
Shares (FD):
551,000,000
551,000,000
02/06/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2027
02/06/2023
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
02/06/2023
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
02/06/2023
Initial CapEx (Outstanding):
$5,000.00M4051.33% of MCap
$5,000.00M4062.44% of MCap
02/06/2023
Funding Option:
n/a
n/a
02/06/2023
Documentation:
none
PFS
02/06/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
8
04/12/2023
Resource Data
GOLD
02/06/2023 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
02/06/2023
Measured & Indicated:
250.00M
250.00M
02/06/2023
Inferred:
250.00M
250.00M
02/06/2023
Reserves & Resources:
500.00M
500.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/06/2023
Measured & Indicated:
160.00M
160.00M
02/06/2023
Inferred:
100.00M
100.00M
02/06/2023
Reserves & Resources:
260.00M
260.00M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
02/06/2023
Extra Operating Cost:
n/a
n/a
02/06/2023
Average Grade:
0.35 g/t
0.35 g/t
02/06/2023
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
02/06/2023
F U T U R E
Proven & Probable:
25.00M
25.00M
02/06/2023
Annual Production:
500,000oz.
500,000oz.
02/06/2023
Cash Cost:
$200
$200
02/06/2023
Extra Operating Cost:
$400
$400
02/06/2023
SILVER
02/06/2023 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
02/06/2023
Measured & Indicated:
n/a
n/a
02/06/2023
Inferred:
n/a
n/a
02/06/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/06/2023
Measured & Indicated:
n/a
n/a
02/06/2023
Inferred:
n/a
n/a
02/06/2023
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
02/06/2023
Extra Operating Cost:
n/a
n/a
02/06/2023
Average Grade:
n/a
n/a
02/06/2023
Recovery Rate:
n/a
n/a
02/06/2023
F U T U R E
Proven & Probable:
n/a
n/a
02/06/2023
Annual Production:
n/a
n/a
02/06/2023
Cash Cost:
n/a
n/a
02/06/2023
Extra Operating Cost:
n/a
n/a
02/06/2023
Property
Last Analysis Data (02/06/2023)
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
02/06/2023 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
02/06/2023 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.:
160.00M
160.00M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$203,376.00M
$215,568.00M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$203,376.00M
$215,568.00M
n/a
Max Profit / Current MCap:
1,647.888
1,751.466
n/a
Max Profit Per Share (Gold):
$369.10
$391.23
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$369.10
$391.23
n/a
Total Free Profit Per Share:
$368.80
$390.93
n/a
FD MCap / Gold Eq.:
$0.77
$0.77
n/a
FD MCap / Silver Eq.:
$0.01
$0.01
n/a
FD MCap / Per Metal as % Spot Price:
0.04%
0.04%
n/a
Reserves & Resources
02/06/2023 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.:
260.00M
260.00M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$330,486.00M
$350,298.00M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$330,486.00M
$350,298.00M
n/a
Max Profit / Current MCap:
2,677.818
2,846.132
n/a
Max Profit Per Share (Gold):
$599.79
$635.75
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$599.79
$635.75
n/a
Total Free Profit Per Share:
$599.49
$635.45
n/a
FD MCap / Gold Eq.:
$0.47
$0.47
n/a
FD MCap / Silver Eq.:
$0.01
$0.01
n/a
FD MCap / Per Metal as % Spot Price:
0.03%
0.02%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/06/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7466
CAD 0.7446
06/02/2023
Spot Gold:
$1,871.10
$1,947.30
06/02/2023
Spot Silver:
$22.27
$23.59
06/02/2023
Gold:Silver Ratio:
84.02
82.55
06/02/2023
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: