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
OTCMKTS:NESRF USD
ASX:NST AUD

Description

Northern Star Resources Ltd are a gold focused major with six producing mines in Australia and USA. 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$5621.15M which is a rise of roughly 18% over the last four months. As of 09/26/2019 they have ~A$16M debt and ~A$182.18M 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 $5,621.15M 09/26/2019 $840.95M
Total Assets: $1,081.18M $1,095.79M 09/26/2019 $14.62M
Total Liabilities: $356.79M $361.61M 09/26/2019 $4.82M
Current Assets: $304.08M $308.19M 09/26/2019 $4.11M
Current Liabilities: $147.31M $149.30M 09/26/2019 $1.99M
Total Debt: $16.22M $16.44M 09/26/2019 $0.22M
Cash: $179.75M $182.18M 09/26/2019 $2.43M
Enterprise Value: $4,616.68M $5,455.41M 11/16/2142 $838.74M
Cash Flow: $241.15M $280.42M never $39.27M
Cash Flow Multiple: 19.82 20.05 never 0.22
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) 
73,790,331
09/26/2019 1,908,028
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 09/26/2019 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% 09/26/2019 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 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

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 11.22M
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 10.10M
Maximum Profit (Gold): $3,191.74M $3,711.49M n/a $519.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,191.74M $3,711.49M n/a $519.75M
Max Profit / Current MCap: 0.668 0.660 n/a -0.007
Max Profit Per Share (Gold): $4.91 $5.71 n/a $0.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.91 $5.71 n/a $0.80
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,062.27 $1,249.14 n/a $186.88
FD Mkt. Cap / Silver Eq.: $12.56 $14.39 n/a $1.83
FD Mkt. Cap / Per Metal
as % Spot Price:
70.57% 79.50% n/a 8.93%
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 44.89M
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 34.34M
Maximum Profit (Gold): $10,851.91M $12,619.06M n/a $1,767.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10,851.91M $12,619.06M n/a $1,767.15M
Max Profit / Current MCap: 2.270 2.245 n/a -0.025
Max Profit Per Share (Gold): $16.71 $19.43 n/a $2.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.71 $19.43 n/a $2.72
Total Free Profit Per Share: $5.82 $6.79 n/a $0.98
FD Mkt. Cap / Gold Eq.: $312.43 $367.40 n/a $54.96
FD Mkt. Cap / Silver Eq.: $3.69 $4.23 n/a $0.54
FD Mkt. Cap / Per Metal
as % Spot Price:
20.76% 23.38% n/a 2.63%

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 47.14M
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 35.35M
Maximum Profit (Gold): $11,171.08M $12,990.21M n/a $1,819.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,171.08M $12,990.21M n/a $1,819.13M
Max Profit / Current MCap: 2.337 2.311 n/a -0.026
Max Profit Per Share (Gold): $17.20 $20.00 n/a $2.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.20 $20.00 n/a $2.80
Total Free Profit Per Share: $6.31 $7.36 n/a $1.06
FD Mkt. Cap / Gold Eq.: $303.51 $356.90 n/a $53.39
FD Mkt. Cap / Silver Eq.: $3.59 $4.11 n/a $0.52
FD Mkt. Cap / Per Metal
as % Spot Price:
20.16% 22.71% n/a 2.55%

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.