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
Click for TradingView chart
Symbol Data
Symbol
Currency
ASX:NST
AUD
OTCMKTS:NESRF
USD
Description
Northern Star Resources Ltd are a gold focused major with ten producing mines in Australia and USA, one mine in development in Australia and one exploration property. Currently they produce roughly 1.7Moz. of gold per year. They have approximately 60Moz. of gold in the reserves and resources category of which 45Moz. are in the measured and indicated category. They have a market capitalisation of ~A$13858.89M which is a rise of roughly 10% over the last seven months. As of 09/22/2024 they have ~A$537M debt and ~A$767.16M cash. They have 1,149M shares outstanding and trade on
Quick Links
Login to access
General Details
Financial
09/22/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$12,651.85M
$13,858.89M
09/22/2024
Total Assets:
$7,493.80M
$7,026.42M
09/22/2024
Total Liabilities:
$2,180.02M
$2,044.05M
09/22/2024
Current Assets:
$1,226.26M
$1,149.78M
09/22/2024
Current Liabilities:
$524.57M
$491.85M
09/22/2024
Total Debt:
$572.25M
$536.56M
09/22/2024
Cash:
$818.19M
$767.16M
09/22/2024
Enterprise Value:
$12,405.91M
$13,628.29M
11/11/2401
Cash Flow:
$1,731.79M
$2,361.98M
never
Cash Flow Multiple:
7.31
5.87
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
09/22/2024
Misc
09/22/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
1,149,181,616
1,149,181,616
09/22/2024
Shares (FD):
1,151,000,000
1,151,000,000
09/22/2024
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
3%
04/29/2025
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
09/22/2024
Production (Gold Eq Oz.):
(guess) 1,700,000
(guess) 1,650,000
04/29/2025
Production (Silver Eq Oz.) :
(guess) 143,467,290
(guess) 164,414,894
04/29/2025
Initial CapEx (Outstanding):
n/a
n/a
09/22/2024
Funding Option:
n/a
n/a
09/22/2024
Documentation:
none
PRODUCER
04/29/2025
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
Cash Flow Multiplier:
18
20
04/29/2025
Resource Data
GOLD
09/22/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
20.00M
20.00M
09/22/2024
Measured & Indicated:
45.00M
45.00M
09/22/2024
Inferred:
15.00M
15.00M
09/22/2024
Reserves & Resources:
60.00M
60.00M
never
P L A U S I B L E
Proven & Probable:
18.00M
18.00M
09/22/2024
Measured & Indicated:
36.00M
36.00M
09/22/2024
Inferred:
6.75M
6.75M
09/22/2024
Reserves & Resources:
42.75M
42.75M
never
C U R R E N T
Annual Production:
(guess) 1,700,000oz.
(guess) 1,650,000oz.
04/29/2025
Cash Cost:
$1,050
$1,200
04/29/2025
Extra Operating Cost:
$550
$600
04/29/2025
Total:
$1,600
$1,800
04/29/2025
Margin (Free Cash Flow):
$1,019 (39%)
$1,432 (44%)
G R A D E
Underground (Avg):
4.00 g/t
4.00 g/t
09/22/2024
Open Pit (Avg):
n/a
1.30 g/t
03/18/2024
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/29/2025
F U T U R E
Proven & Probable:
45.00M
45.00M
09/22/2024
Annual Production:
2,000,000oz.
1,800,000oz.
04/29/2025
Cash Cost:
$1,100
$1,250
04/29/2025
Extra Operating Cost:
$550
$600
04/29/2025
SILVER
09/22/2024 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
09/22/2024
Measured & Indicated:
n/a
n/a
09/22/2024
Inferred:
n/a
n/a
09/22/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/22/2024
Measured & Indicated:
n/a
n/a
09/22/2024
Inferred:
n/a
n/a
09/22/2024
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
09/22/2024
Extra Operating Cost:
n/a
n/a
09/22/2024
Total:
n/a
n/a
09/22/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
09/22/2024
Open Pit (Avg):
n/a
n/a
09/17/2023
Recovery Rate:
n/a
n/a
09/22/2024
F U T U R E
Proven & Probable:
n/a
n/a
09/22/2024
Annual Production:
n/a
n/a
09/22/2024
Cash Cost:
n/a
n/a
09/22/2024
Extra Operating Cost:
n/a
n/a
09/22/2024
Property
Last Analysis Data (09/22/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Australia
Jundee
100% (guess)
n/a
n/a
n/a
Production
Austraia , Australia
Kalgoorlie
100% (guess)
n/a
Open Pit
show
Large open pit.
250,000 oz annual production.
Production
Western , Australia
Kanowa
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Karari
100% (guess)
n/a
Open Pit
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
Australia , Australia
Red October
100% (guess)
n/a
Open Pit
n/a
Production
Australia , Australia
Whirling Dervish
100% (guess)
n/a
Open Pit
n/a
Development
Australia
Thunderbox
100% (guess)
n/a
Open Pit
show
They expect to produce 150,000 oz per year.
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.
Production
Alaska , USA
Pogo
100% (guess)
n/a
Underground
show
Large mine
300,000 oz annual production
Total Land Package Size (ha):
160,000
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
Austraia , Australia
Kalgoorlie
100% (guess)
n/a
Open Pit
show
Large open pit.
250,000 oz annual production.
Production
Western , Australia
Kanowa
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Karari
100% (guess)
n/a
Open Pit
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
Australia , Australia
Red October
100% (guess)
n/a
Open Pit
n/a
Production
Australia , Australia
Whirling Dervish
100% (guess)
n/a
Open Pit
n/a
Development
Australia
Thunderbox
100% (guess)
n/a
Open Pit
show
They expect to produce 150,000 oz per year.
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.
Production
Alaska , USA
Pogo
100% (guess)
n/a
Underground
show
Large mine
300,000 oz annual production
Total Land Package Size (ha):
160,000
Profitability (by resource)
Proven & Probable
09/22/2024 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.):
20.00M
20.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
18.00M
18.00M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$18,336.60M
$25,767.00M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$18,336.60M
$25,767.00M
n/a
Max Profit / Current MCap:
1.449
1.859
n/a
Max Profit Per Share (Gold):
$15.93
$22.39
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$15.93
$22.39
n/a
Total Free Profit Per Share:
$0.00
$3.54
n/a
FD MCap / Gold Eq.:
$702.88
$769.94
n/a
FD MCap / Silver Eq.:
$8.33
$7.73
n/a
FD MCap / Per Metal as % Spot Price:
26.84%
23.83%
n/a
Measured & Indicated
09/22/2024 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.):
45.00M
45.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
36.00M
36.00M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$36,673.20M
$51,534.00M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$36,673.20M
$51,534.00M
n/a
Max Profit / Current MCap:
2.899
3.718
n/a
Max Profit Per Share (Gold):
$31.86
$44.77
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$31.86
$44.77
n/a
Total Free Profit Per Share:
$15.73
$25.92
n/a
FD MCap / Gold Eq.:
$351.44
$384.97
n/a
FD MCap / Silver Eq.:
$4.16
$3.86
n/a
FD MCap / Per Metal as % Spot Price:
13.42%
11.91%
n/a
Reserves & Resources
09/22/2024 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.):
60.00M
60.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
42.75M
42.75M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$43,549.43M
$61,196.63M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$43,549.43M
$61,196.63M
n/a
Max Profit / Current MCap:
3.442
4.416
n/a
Max Profit Per Share (Gold):
$37.84
$53.17
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$37.84
$53.17
n/a
Total Free Profit Per Share:
$21.70
$34.32
n/a
FD MCap / Gold Eq.:
$295.95
$324.18
n/a
FD MCap / Silver Eq.:
$3.51
$3.25
n/a
FD MCap / Per Metal as % Spot Price:
11.30%
10.03%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/22/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6813
AUD 0.6388
05/01/2025
Spot Gold:
$2,618.70
$3,231.50
05/01/2025
Spot Silver:
$31.03
$32.43
05/01/2025
Gold:Silver Ratio:
84.39
99.65
05/01/2025
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
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: