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 ten producing mines in Australia and USA, one mine in development in Australia and one exploration property. Currently they produce roughly 850koz. of gold per year. They have approximately 30Moz. 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$6288.4M which is a fall of roughly 14% over the last seven months. As of 09/29/2020 they have ~A$623M debt and ~A$526.86M cash. They have 741M 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 09/29/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $7,333.27M $6,288.40M 09/29/2020 $-1,044.87M
Total Assets: $2,690.25M $2,957.28M 09/29/2020 $267.03M
Total Liabilities: $1,180.17M $1,297.31M 09/29/2020 $117.14M
Current Assets: $786.54M $864.61M 09/29/2020 $78.07M
Current Liabilities: $451.68M $496.51M 09/29/2020 $44.83M
Total Debt: $566.37M $622.58M 09/29/2020 $56.22M
Cash: $479.29M $526.86M 09/29/2020 $47.57M
Enterprise Value: $7,420.35M $6,384.12M 04/21/2172 $-1,036.23M
Cash Flow: $475.29M $407.34M never $-67.95M
Cash Flow Multiple: 15.43 15.44 never 0.01
Net Debt to
Cash Flow Ratio:
0.18 0.23 never 0.05
Finance within 1 year: 09/29/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/29/2020 0.00%
Misc 09/29/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 740,961,000 740,961,000 09/29/2020 0
Shares (FD): 742,000,000 742,000,000 09/29/2020 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 09/29/2020 n/a
Production (Gold Eq Oz.): (guess) 
850,000
(guess) 
850,000
09/29/2020 0
Production (Silver Eq Oz.): (guess) 
66,501,030
(guess) 
58,297,848
09/29/2020 -8,203,182
Initial CapEx (Outstanding): n/a n/a 09/29/2020 n/a
Funding Option: n/a n/a 09/29/2020 n/a
Documentation: none PRODUCER 09/29/2020 n/a
Value Adjustment: 150% 150% never 0%

Resource Data

GOLD 09/29/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 10.00M 10.00M 09/29/2020 0.00M
Measured & Indicated: 20.00M 20.00M 09/29/2020 0.00M
Inferred: 10.00M 10.00M 09/29/2020 0.00M
Reserves & Resources: 30.00M 30.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 9.00M 9.00M 09/29/2020 0.00M
Measured & Indicated: 16.20M 16.20M 09/29/2020 0.00M
Inferred: 4.50M 4.50M 09/29/2020 0.00M
Reserves & Resources: 20.70M 20.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
850,000oz.
(guess) 
850,000oz.
09/29/2020 0oz.
Cash Cost: $750 $750 09/29/2020 $0.00
Extra Operating Cost: $350 $350 09/29/2020 $0.00
Average Grade: 4.00 g/t 4.00 g/t 09/29/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/29/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 09/29/2020 0.00M
Annual Production: 1,250,000oz. 1,250,000oz. 09/29/2020 0oz.
Cash Cost: $750 $750 09/29/2020 $0
Extra Operating Cost: $350 $350 09/29/2020 $0
SILVER 09/29/2020
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 09/29/2020 0.00M
Measured & Indicated: n/a n/a 09/29/2020 0.00M
Inferred: n/a n/a 09/29/2020 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 09/29/2020 0.00M
Measured & Indicated: n/a n/a 09/29/2020 0.00M
Inferred: n/a n/a 09/29/2020 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 09/29/2020 $0.00
Extra Operating Cost: n/a n/a 09/29/2020 $0.00
Average Grade: n/a n/a 09/29/2020 n/a
Recovery Rate: n/a n/a 09/29/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/29/2020 0.00M
Annual Production: n/a n/a 09/29/2020 n/a
Cash Cost: n/a n/a 09/29/2020 n/a
Extra Operating Cost: n/a n/a 09/29/2020 n/a

Property

Last Analysis Data  (09/29/2020)
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
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
09/29/2020
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -96.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 9.00M 9.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -86.86M
Maximum Profit (Gold): $12,581.10M $10,782.45M n/a $-1,798.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $12,581.10M $10,782.45M n/a $-1,798.65M
Max Profit / Current MCap: 1.716 1.715 n/a -0.001
Max Profit Per Share (Gold): $16.96 $14.53 n/a $-2.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.96 $14.53 n/a $-2.42
Total Free Profit Per Share: $3.00 $3.64 n/a $0.65
FD Mkt. Cap / Gold Eq.: $814.81 $698.71 n/a $-116.10
FD Mkt. Cap / Silver Eq.: $10.41 $10.19 n/a $-0.23
FD Mkt. Cap / Per Metal
as % Spot Price:
42.91% 39.15% n/a -3.76%
Measured &
Indicated
09/29/2020
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 -193.02M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 16.20M 16.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -156.34M
Maximum Profit (Gold): $22,645.98M $19,408.41M n/a $-3,237.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $22,645.98M $19,408.41M n/a $-3,237.57M
Max Profit / Current MCap: 3.088 3.086 n/a -0.002
Max Profit Per Share (Gold): $30.52 $26.16 n/a $-4.36
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $30.52 $26.16 n/a $-4.36
Total Free Profit Per Share: $16.56 $15.27 n/a $-1.29
FD Mkt. Cap / Gold Eq.: $452.67 $388.17 n/a $-64.50
FD Mkt. Cap / Silver Eq.: $5.79 $5.66 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
23.84% 21.75% n/a -2.09%

Reserves &
Resources
09/29/2020
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.): 30.00M 30.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -289.52M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 20.70M 20.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -199.77M
Maximum Profit (Gold): $28,936.53M $24,799.64M n/a $-4,136.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $28,936.53M $24,799.64M n/a $-4,136.90M
Max Profit / Current MCap: 3.946 3.944 n/a -0.002
Max Profit Per Share (Gold): $39.00 $33.42 n/a $-5.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $39.00 $33.42 n/a $-5.58
Total Free Profit Per Share: $25.04 $22.53 n/a $-2.51
FD Mkt. Cap / Gold Eq.: $354.26 $303.79 n/a $-50.48
FD Mkt. Cap / Silver Eq.: $4.53 $4.43 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
18.66% 17.02% n/a -1.63%

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.     ×