Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Northern Star Resources Ltd

www: www.nsrltd.com   email: info@nsrltd.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

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, two mines in development in Australia and one exploration property. Currently they produce roughly 1.8Moz. of gold per year. They have approximately 70Moz. of gold in the reserves and resources category of which 55Moz. are in the measured and indicated category. They have a market capitalisation of ~A$17673.9M which is a rise of roughly 40% over the last eleven months. As of 08/20/2025 they have ~A$392M debt and ~A$1242.71M cash. They have 1,430M shares outstanding and trade on

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

General Details

Financial 09/22/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $12,651.85M $17,673.90M 08/20/2025
Total Assets: $7,493.80M $13,074.27M 08/20/2025
Total Liabilities: $2,180.02M $3,595.42M 08/20/2025
Current Assets: $1,226.26M $1,961.14M 08/20/2025
Current Liabilities: $524.57M $1,045.94M 08/20/2025
Total Debt: $572.25M $392.23M 08/20/2025
Cash: $818.19M $1,242.71M 08/20/2025
Enterprise Value: $12,405.91M $16,823.42M 02/11/2503
Cash Flow: $1,731.79M $2,072.12M never
Cash Flow Multiple: 7.31 8.53 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 1,430,058,599 08/20/2025
Shares (FD): 1,151,000,000 1,432,000,000 08/20/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 3% 08/20/2025
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) 
1,750,000		 08/20/2025
Production (Silver Eq Oz.): (guess) 
143,467,290		 (guess) 
153,267,598		 08/20/2025
Initial CapEx (Outstanding): n/a n/a 09/22/2024
Funding Option: n/a n/a 09/22/2024
Documentation: none PRODUCER 08/20/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: 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 22.00M 08/20/2025
Measured & Indicated: 45.00M 55.00M 08/20/2025
Inferred: 15.00M 15.00M 08/20/2025
Reserves & Resources: 60.00M 70.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 18.00M 19.80M 08/20/2025
Measured & Indicated: 36.00M 43.56M 08/20/2025
Inferred: 6.75M 6.75M 08/20/2025
Reserves & Resources: 42.75M 50.31M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,700,000oz.		 (guess) 
1,750,000oz.		 08/20/2025
Cash Cost: $1,050 $1,500 08/20/2025
Extra Operating Cost: $550 $750 08/20/2025
Total: $1,600 $2,250 08/20/2025
Margin (Free Cash Flow): $1,019 (39%) $1,184 (34%)
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% 08/20/2025
F
U
T
U
R
E		 Proven & Probable: 45.00M 55.00M 08/20/2025
Annual Production: 2,000,000oz. 2,000,000oz. 07/07/2025
Cash Cost: $1,100 $1,600 08/20/2025
Extra Operating Cost: $550 $750 08/20/2025
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 Name Owned Au Ag Cu Notes
Prod Jundee 100% n/a
Prod Kalgoorlie 100% show
Large open pit.

250,000 oz annual production.
Prod Kanowa 100% n/a
Prod Karari 100% n/a
Prod Kundana 100% n/a
Prod Paulsens 100% show
100,000 oz long term producer at high grades.
Prod Plutonic 100% n/a
Prod Red October 100% n/a
Prod Whirling Dervish 100% n/a
Dev Thunderbox 100% show
They expect to produce 150,000 oz per year.
Exp Yandal 100% show
Early exploration

Large property with several deposits.

About 1.5 million oz discovered at 2 gpt.
Prod Pogo 100% show
Large mine

300,000 oz annual production
Total Land Package Size (ha): 160,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Jundee 100% n/a
Prod Kalgoorlie 100% show
Large open pit.

250,000 oz annual production.
Prod Kanowa 100% n/a
Prod Karari 100% n/a
Prod Kundana 100% n/a
Prod Paulsens 100% show
100,000 oz long term producer at high grades.
Prod Plutonic 100% n/a
Prod Red October 100% n/a
Prod Whirling Dervish 100% n/a
Dev Hemi 100% show
250,000 acres.

60 mile long.

Includes Turner River and Indee properties.
Dev Thunderbox 100% show
They expect to produce 150,000 oz per year.
Exp Yandal 100% show
Early exploration

Large property with several deposits.

About 1.5 million oz discovered at 2 gpt.
Prod Pogo 100% show
Large mine

300,000 oz annual production
Total Land Package Size (ha): 310,000  

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 22.00M 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 19.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $18,336.60M $23,444.59M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $18,336.60M $23,444.59M n/a
Max Profit / Current MCap: 1.449 1.327 n/a
Max Profit Per Share (Gold): $15.93 $16.37 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.93 $16.37 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $702.88 $892.62 n/a
FD MCap / Silver Eq.: $8.33 $10.19 n/a
FD MCap / Per Metal
as % Spot Price:		 26.84% 25.99% 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 55.00M 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 43.56M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $36,673.20M $51,578.09M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $36,673.20M $51,578.09M n/a
Max Profit / Current MCap: 2.899 2.918 n/a
Max Profit Per Share (Gold): $31.86 $36.02 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $31.86 $36.02 n/a
Total Free Profit Per Share: $15.73 $17.14 n/a
FD MCap / Gold Eq.: $351.44 $405.74 n/a
FD MCap / Silver Eq.: $4.16 $4.63 n/a
FD MCap / Per Metal
as % Spot Price:		 13.42% 11.82% 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 70.00M 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 50.31M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $43,549.43M $59,570.56M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $43,549.43M $59,570.56M n/a
Max Profit / Current MCap: 3.442 3.371 n/a
Max Profit Per Share (Gold): $37.84 $41.60 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $37.84 $41.60 n/a
Total Free Profit Per Share: $21.70 $22.72 n/a
FD MCap / Gold Eq.: $295.95 $351.30 n/a
FD MCap / Silver Eq.: $3.51 $4.01 n/a
FD MCap / Per Metal
as % Spot Price:		 11.30% 10.23% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults