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

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$632.56M which is a rise of roughly 57% over the last two months. As of 02/21/2025 they have ~C$14M debt and ~C$15.2M 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
Change
Item Value Value Updated Value
MCap (FD): $402.03M $632.56M 02/21/2025 $230.53M
Total Assets: $126.83M $130.26M 02/21/2025 $3.44M
Total Liabilities: $12.68M $13.03M 02/21/2025 $0.34M
Current Assets: $26.07M $26.78M 02/21/2025 $0.71M
Current Liabilities: $11.98M $12.30M 02/21/2025 $0.32M
Total Debt: $14.09M $14.47M 02/21/2025 $0.38M
Cash: $14.80M $15.20M 02/21/2025 $0.40M
Enterprise Value: $401.32M $631.83M 01/08/1990 $230.51M
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 02/21/2025 n/a
Misc 02/21/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 538,478,010 538,478,010 02/21/2025 0
Shares (FD): 607,000,000 607,000,000 02/21/2025 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 01/01/2030 02/21/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/21/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/21/2025 0
Initial CapEx (Outstanding): $5,000.00M
1243.7% of MCap		 $5,000.00M
790.44% of MCap 		02/21/2025 $0.00M
Funding Option: n/a n/a 02/21/2025 n/a
Documentation: none PEA 02/21/2025 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023 0
Cash Flow Multiplier: 4 4 02/10/2024 0.00

Resource Data

GOLD 02/21/2025
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 02/21/2025 0.00M
Measured & Indicated: 250.00M 250.00M 02/21/2025 0.00M
Inferred: 250.00M 250.00M 02/21/2025 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 02/21/2025 0.00M
Measured & Indicated: 120.00M 120.00M 02/21/2025 0.00M
Inferred: 75.00M 75.00M 02/21/2025 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 02/21/2025 $0.00
Extra Operating Cost: n/a n/a 02/21/2025 $0.00
Total: $600 $600 02/21/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 02/21/2025 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% 02/21/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 40.00M 40.00M 02/21/2025 0.00M
Annual Production: 500,000oz. 500,000oz. 02/21/2025 0oz.
Cash Cost: $100 $100 02/21/2025 $0
Extra Operating Cost: $500 $500 02/21/2025 $0
SILVER 02/21/2025
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 02/21/2025 0.00M
Measured & Indicated: n/a n/a 02/21/2025 0.00M
Inferred: n/a n/a 02/21/2025 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 02/21/2025 0.00M
Measured & Indicated: n/a n/a 02/21/2025 0.00M
Inferred: n/a n/a 02/21/2025 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 02/21/2025 $0.00
Extra Operating Cost: n/a n/a 02/21/2025 $0.00
Total: n/a n/a 02/21/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 02/21/2025 n/a
Open Pit (Avg): n/a n/a 02/10/2024 n/a
Recovery Rate: n/a n/a 02/21/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/21/2025 0.00M
Annual Production: n/a n/a 02/21/2025 n/a
Cash Cost: n/a n/a 02/21/2025 n/a
Extra Operating Cost: n/a n/a 02/21/2025 n/a

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
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		 02/21/2025
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 2,198.38M
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 1,055.22M
Maximum Profit (Gold): $280,224.00M $317,256.00M n/a $37,032.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $280,224.00M $317,256.00M n/a $37,032.00M
Max Profit / Current MCap: 697.030 501.546 n/a -195.484
Max Profit Per Share (Gold): $461.65 $522.66 n/a $61.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $461.65 $522.66 n/a $61.01
Total Free Profit Per Share: $460.71 $521.22 n/a $60.51
FD MCap / Gold Eq.: $3.35 $5.27 n/a $1.92
FD MCap / Silver Eq.: $0.04 $0.05 n/a $0.02
FD MCap / Per Metal
as % Spot Price:		 0.11% 0.16% n/a 0.05%

Reserves &
Resources		 02/21/2025
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 4,396.76M
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 1,714.73M
Maximum Profit (Gold): $455,364.00M $515,541.00M n/a $60,177.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $455,364.00M $515,541.00M n/a $60,177.00M
Max Profit / Current MCap: 1,132.674 815.012 n/a -317.661
Max Profit Per Share (Gold): $750.19 $849.33 n/a $99.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $750.19 $849.33 n/a $99.14
Total Free Profit Per Share: $749.25 $847.89 n/a $98.64
FD MCap / Gold Eq.: $2.06 $3.24 n/a $1.18
FD MCap / Silver Eq.: $0.02 $0.03 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 0.07% 0.10% n/a 0.03%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults