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 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$182.38M which is a rise of roughly 48% over the last ten months. As of 02/06/2023 they have no debt and ~C$27.21M 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 02/06/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $123.42M $182.38M 02/06/2023
Total Assets: $134.39M $132.40M 02/06/2023
Total Liabilities: $13.44M $13.24M 02/06/2023
Current Assets: $27.62M $27.21M 02/06/2023
Current Liabilities: $12.69M $12.50M 02/06/2023
Total Debt: $0.00M $0.00M 02/06/2023
Cash: $27.62M $27.21M 02/06/2023
Enterprise Value: $95.79M $155.16M 12/01/1974
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): $5,000.00M
4051.33% of MCap		 $5,000.00M
2741.6% of MCap 		02/06/2023
Funding Option: n/a n/a 02/06/2023
Documentation: none PFS 02/06/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: 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 Name Owned Au Ag Cu Notes
Dev Pebble 100% 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 Name Owned Au Ag Cu Notes
Dev Pebble 100% 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 $230,448.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $203,376.00M $230,448.00M n/a
Max Profit / Current MCap: 1,647.888 1,263.592 n/a
Max Profit Per Share (Gold): $369.10 $418.24 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $369.10 $418.24 n/a
Total Free Profit Per Share: $368.80 $417.79 n/a
FD MCap / Gold Eq.: $0.77 $1.14 n/a
FD MCap / Silver Eq.: $0.01 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:		 0.04% 0.06% 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 $374,478.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $330,486.00M $374,478.00M n/a
Max Profit / Current MCap: 2,677.818 2,053.338 n/a
Max Profit Per Share (Gold): $599.79 $679.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $599.79 $679.63 n/a
Total Free Profit Per Share: $599.49 $679.18 n/a
FD MCap / Gold Eq.: $0.47 $0.70 n/a
FD MCap / Silver Eq.: $0.01 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:		 0.03% 0.03% 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.     ×