Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Northern Star Resources Ltd

www: www.nsrltd.com   email: info@nsrltd.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:NST AUD
OTCMKTS:NESRF USD

Description

Northern Star Resources Ltd are a gold focused major with six producing mines in Australia and USA and one exploration property. Currently they produce roughly 850koz. of gold per year. They have approximately 21Moz. of gold in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~A$4222.34M which is a fall of roughly 12% over the last six months. As of 09/26/2019 they have ~A$15M debt and ~A$160.84M cash. They have 640M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/26/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $4,780.20M $4,222.34M 09/26/2019 $-557.86M
Total Assets: $1,081.18M $967.44M 09/26/2019 $-113.74M
Total Liabilities: $356.79M $319.26M 09/26/2019 $-37.53M
Current Assets: $304.08M $272.09M 09/26/2019 $-31.99M
Current Liabilities: $147.31M $131.81M 09/26/2019 $-15.50M
Total Debt: $16.22M $14.51M 09/26/2019 $-1.71M
Cash: $179.75M $160.84M 09/26/2019 $-18.91M
Enterprise Value: $4,616.68M $4,076.02M 02/28/2099 $-540.66M
Cash Flow: $241.15M $339.57M never $98.41M
Cash Flow Multiple: 19.82 12.43 never -7.39
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 09/26/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/26/2019 0.00%
Misc 09/26/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 639,592,000 639,592,000 09/26/2019 0
Shares (FD): 649,592,000 649,592,000 09/26/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/26/2019 n/a
Production (Gold Eq Oz.): (guess) 
850,000
(guess) 
850,000
09/26/2019 0
Production (Silver Eq Oz.): (guess) 
71,882,303
(guess) 
92,574,641
09/26/2019 20,692,338
Initial CapEx (Outstanding): n/a n/a 09/26/2019 n/a
Funding Option: n/a n/a 09/26/2019 n/a
Documentation: none PRODUCER 02/12/2020 n/a
Value Adjustment: 150% 150% never 0%

Resource Data

GOLD 09/26/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 5.00M 5.00M 09/26/2019 0.00M
Measured & Indicated: 20.00M 20.00M 09/26/2019 0.00M
Inferred: 1.00M 1.00M 09/26/2019 0.00M
Reserves & Resources: 21.00M 21.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 4.50M 4.50M 09/26/2019 0.00M
Measured & Indicated: 15.30M 15.30M 09/26/2019 0.00M
Inferred: 0.45M 0.45M 09/26/2019 0.00M
Reserves & Resources: 15.75M 15.75M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
850,000oz.
(guess) 
850,000oz.
09/26/2019 0oz.
Cash Cost: $750 $750 09/26/2019 $0.00
Extra Operating Cost: $350 $350 09/26/2019 $0.00
Average Grade: 4.00 g/t 4.00 g/t 09/26/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/12/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 15.00M 15.00M 09/26/2019 0.00M
Annual Production: 900,000oz. 900,000oz. 09/26/2019 0oz.
Cash Cost: $750 $750 09/26/2019 $0
Extra Operating Cost: $350 $350 09/26/2019 $0
SILVER 09/26/2019
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 09/26/2019 0.00M
Measured & Indicated: n/a n/a 09/26/2019 0.00M
Inferred: n/a n/a 09/26/2019 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 09/26/2019 0.00M
Measured & Indicated: n/a n/a 09/26/2019 0.00M
Inferred: n/a n/a 09/26/2019 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 09/26/2019 $0.00
Extra Operating Cost: n/a n/a 09/26/2019 $0.00
Average Grade: n/a n/a 09/26/2019 n/a
Recovery Rate: n/a n/a 09/26/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/26/2019 0.00M
Annual Production: n/a n/a 09/26/2019 n/a
Cash Cost: n/a n/a 09/26/2019 n/a
Extra Operating Cost: n/a n/a 09/26/2019 n/a

Property

Last Analysis Data  (09/26/2019)
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia Jundee 100% (guess) n/a n/a
Production Western, Australia Kanowa 100% (guess) n/a n/a
Production Western, Australia Kundana 100% (guess) n/a n/a
Production Australia Paulsens 100% (guess) n/a show
100,000 oz long term producer at high grades.
Production Australia Plutonic 100% (guess) n/a n/a
Production Alaska, USA Pogo 100% (guess) Underground show
Large mine

300,000 oz annual production
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Australia Jundee 100% (guess) n/a n/a n/a
Production Western, Australia Kanowa 100% (guess) n/a n/a n/a
Production Western, Australia Kundana 100% (guess) n/a n/a n/a
Production Australia Paulsens 100% (guess) n/a n/a show
100,000 oz long term producer at high grades.
Production Australia Plutonic 100% (guess) n/a n/a n/a
Production Alaska, USA Pogo 100% (guess) n/a Underground show
Large mine

300,000 oz annual production
Exploration Western Australia, Australia Yandal 100% (guess) 160,000 Both show
Early exploration

Large property with several deposits.

About 1.5 million oz discovered at 2 gpt.
Total Land Package Size (ha): 160,000  

Profitability (by resource)

Proven &
Probable
09/26/2019
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 121.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.50M 4.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 109.55M
Maximum Profit (Gold): $3,191.74M $4,494.26M n/a $1,302.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,191.74M $4,494.26M n/a $1,302.53M
Max Profit / Current MCap: 0.668 1.064 n/a 0.397
Max Profit Per Share (Gold): $4.91 $6.92 n/a $2.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.91 $6.92 n/a $2.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,062.27 $938.30 n/a $-123.97
FD Mkt. Cap / Silver Eq.: $12.56 $8.62 n/a $-3.95
FD Mkt. Cap / Per Metal
as % Spot Price:
70.57% 56.16% n/a -14.41%
Measured &
Indicated
09/26/2019
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.): 20.00M 20.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 486.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 15.30M 15.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 372.46M
Maximum Profit (Gold): $10,851.91M $15,280.49M n/a $4,428.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10,851.91M $15,280.49M n/a $4,428.59M
Max Profit / Current MCap: 2.270 3.619 n/a 1.349
Max Profit Per Share (Gold): $16.71 $23.52 n/a $6.82
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.71 $23.52 n/a $6.82
Total Free Profit Per Share: $5.82 $12.77 n/a $6.96
FD Mkt. Cap / Gold Eq.: $312.43 $275.97 n/a $-36.46
FD Mkt. Cap / Silver Eq.: $3.69 $2.53 n/a $-1.16
FD Mkt. Cap / Per Metal
as % Spot Price:
20.76% 16.52% n/a -4.24%

Reserves &
Resources
09/26/2019
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.): 21.00M 21.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 511.22M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 15.75M 15.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 383.42M
Maximum Profit (Gold): $11,171.08M $15,729.92M n/a $4,558.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,171.08M $15,729.92M n/a $4,558.84M
Max Profit / Current MCap: 2.337 3.725 n/a 1.388
Max Profit Per Share (Gold): $17.20 $24.22 n/a $7.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.20 $24.22 n/a $7.02
Total Free Profit Per Share: $6.31 $13.47 n/a $7.16
FD Mkt. Cap / Gold Eq.: $303.51 $268.09 n/a $-35.42
FD Mkt. Cap / Silver Eq.: $3.59 $2.46 n/a $-1.13
FD Mkt. Cap / Per Metal
as % Spot Price:
20.16% 16.05% n/a -4.12%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.