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 1.6Moz. of gold per year. They have approximately 60Moz. of gold in the reserves and resources category of which 40Moz. are in the measured and indicated category. They have a market capitalisation of ~A$6247.23M which is a fall of roughly 11% over the last eleven months. As of 09/27/2021 they have ~A$555M debt and ~A$534.97M cash. They have 1,163M 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 09/27/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $7,010.62M $6,247.23M 09/27/2021 $-763.39M
Total Assets: $8,001.39M $7,632.50M 09/27/2021 $-368.89M
Total Liabilities: $2,327.68M $2,220.36M 09/27/2021 $-107.31M
Current Assets: $1,309.32M $1,248.95M 09/27/2021 $-60.36M
Current Liabilities: $560.10M $534.28M 09/27/2021 $-25.82M
Total Debt: $581.92M $555.09M 09/27/2021 $-26.83M
Cash: $560.83M $534.97M 09/27/2021 $-25.86M
Enterprise Value: $7,031.71M $6,267.35M 08/08/2168 $-764.36M
Cash Flow: $524.48M $714.56M never $190.09M
Cash Flow Multiple: 13.37 8.74 never -4.62
Net Debt to
Cash Flow Ratio:		 0.04 0.03 never -0.01
Finance within 1 year: 09/27/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/27/2021 0.00%
Misc 09/27/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,163,000,000 1,163,000,000 09/27/2021 0
Shares (FD): 1,164,000,000 1,164,000,000 09/27/2021 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 09/27/2021 n/a
Production (Gold Eq Oz.): (guess) 
1,500,000		 (guess) 
1,600,000		 08/18/2022 100,000
Production (Silver Eq Oz.): (guess) 
116,581,519		 (guess) 
136,400,742		 08/18/2022 19,819,223
Initial CapEx (Outstanding): n/a n/a 09/27/2021 n/a
Funding Option: n/a n/a 09/27/2021 n/a
Documentation: none PRODUCER 08/18/2022 n/a
Value Adjustment: 15% 15% never 0%

Resource Data

GOLD 09/27/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 20.00M 20.00M 09/27/2021 0.00M
Measured & Indicated: 40.00M 40.00M 09/27/2021 0.00M
Inferred: 20.00M 20.00M 09/27/2021 0.00M
Reserves & Resources: 60.00M 60.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 18.00M 18.00M 09/27/2021 0.00M
Measured & Indicated: 32.40M 32.40M 09/27/2021 0.00M
Inferred: 9.00M 9.00M 09/27/2021 0.00M
Reserves & Resources: 41.40M 41.40M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,500,000oz.		 (guess) 
1,600,000oz.		 08/18/2022 100,000oz.
Cash Cost: $850 $800 08/18/2022 $-50.00
Extra Operating Cost: $400 $400 09/27/2021 $0.00
Average Grade: 4.00 g/t 4.00 g/t 09/27/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/18/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 40.00M 40.00M 09/27/2021 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 09/27/2021 0oz.
Cash Cost: $850 $850 09/27/2021 $0
Extra Operating Cost: $400 $400 09/27/2021 $0
SILVER 09/27/2021
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 09/27/2021 0.00M
Measured & Indicated: n/a n/a 09/27/2021 0.00M
Inferred: n/a n/a 09/27/2021 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 09/27/2021 0.00M
Measured & Indicated: n/a n/a 09/27/2021 0.00M
Inferred: n/a n/a 09/27/2021 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 09/27/2021 $0.00
Extra Operating Cost: n/a n/a 09/27/2021 $0.00
Average Grade: n/a n/a 09/27/2021 n/a
Recovery Rate: n/a n/a 09/27/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/27/2021 0.00M
Annual Production: n/a n/a 09/27/2021 n/a
Cash Cost: n/a n/a 09/27/2021 n/a
Extra Operating Cost: n/a n/a 09/27/2021 n/a

Property

Last Analysis Data  (09/27/2021)
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		 09/27/2021
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 150.59M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 18.00M 18.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 135.53M
Maximum Profit (Gold): $7,237.76M $9,244.62M n/a $2,006.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,237.76M $9,244.62M n/a $2,006.87M
Max Profit / Current MCap: 1.032 1.480 n/a 0.447
Max Profit Per Share (Gold): $6.22 $7.94 n/a $1.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.22 $7.94 n/a $1.72
Total Free Profit Per Share: $0.00 $0.21 n/a $0.21
FD Mkt. Cap / Gold Eq.: $389.48 $347.07 n/a $-42.41
FD Mkt. Cap / Silver Eq.: $5.01 $4.07 n/a $-0.94
FD Mkt. Cap / Per Metal
as % Spot Price:		 22.26% 18.88% n/a -3.38%
Measured &
Indicated		 09/27/2021
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.): 40.00M 40.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 301.18M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 32.40M 32.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 243.95M
Maximum Profit (Gold): $13,027.96M $16,640.32M n/a $3,612.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,027.96M $16,640.32M n/a $3,612.36M
Max Profit / Current MCap: 1.858 2.664 n/a 0.805
Max Profit Per Share (Gold): $11.19 $14.30 n/a $3.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.19 $14.30 n/a $3.10
Total Free Profit Per Share: $2.91 $6.56 n/a $3.65
FD Mkt. Cap / Gold Eq.: $216.38 $192.82 n/a $-23.56
FD Mkt. Cap / Silver Eq.: $2.78 $2.26 n/a $-0.52
FD Mkt. Cap / Per Metal
as % Spot Price:		 12.37% 10.49% n/a -1.88%

Reserves &
Resources		 09/27/2021
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.): 60.00M 60.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 451.77M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 41.40M 41.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 311.72M
Maximum Profit (Gold): $16,646.84M $21,262.63M n/a $4,615.79M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16,646.84M $21,262.63M n/a $4,615.79M
Max Profit / Current MCap: 2.375 3.404 n/a 1.029
Max Profit Per Share (Gold): $14.30 $18.27 n/a $3.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.30 $18.27 n/a $3.97
Total Free Profit Per Share: $6.02 $10.53 n/a $4.51
FD Mkt. Cap / Gold Eq.: $169.34 $150.90 n/a $-18.44
FD Mkt. Cap / Silver Eq.: $2.18 $1.77 n/a $-0.41
FD Mkt. Cap / Per Metal
as % Spot Price:		 9.68% 8.21% n/a -1.47%

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.     ×