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 six producing mines in Australia and USA and one exploration property. 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$6711.71M which is a rise of roughly 40% over the last ten months. As of 09/26/2019 they have ~A$17M debt and ~A$185.32M 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 $6,711.71M 09/26/2019 $1,931.51M
Total Assets: $1,081.18M $1,114.73M 09/26/2019 $33.55M
Total Liabilities: $356.79M $367.86M 09/26/2019 $11.07M
Current Assets: $304.08M $313.52M 09/26/2019 $9.44M
Current Liabilities: $147.31M $151.88M 09/26/2019 $4.57M
Total Debt: $16.22M $16.72M 09/26/2019 $0.50M
Cash: $179.75M $185.32M 09/26/2019 $5.58M
Enterprise Value: $4,616.68M $6,543.11M 05/05/2177 $1,926.43M
Cash Flow: $241.15M $418.82M never $177.67M
Cash Flow Multiple: 19.82 16.03 never -3.80
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) 
82,303,543
09/26/2019 10,421,239
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 02/12/2020 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% 02/12/2020 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 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 Size (Ha) Type Au Ag Cu Notes
Production 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  

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 61.30M
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 55.17M
Maximum Profit (Gold): $3,191.74M $5,543.21M n/a $2,351.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,191.74M $5,543.21M n/a $2,351.48M
Max Profit / Current MCap: 0.668 0.826 n/a 0.158
Max Profit Per Share (Gold): $4.91 $8.53 n/a $3.62
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.91 $8.53 n/a $3.62
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,062.27 $1,491.49 n/a $429.22
FD Mkt. Cap / Silver Eq.: $12.56 $15.40 n/a $2.84
FD Mkt. Cap / Per Metal
as % Spot Price:
70.57% 82.68% n/a 12.11%
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 245.21M
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 187.58M
Maximum Profit (Gold): $10,851.91M $18,846.92M n/a $7,995.02M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10,851.91M $18,846.92M n/a $7,995.02M
Max Profit / Current MCap: 2.270 2.808 n/a 0.538
Max Profit Per Share (Gold): $16.71 $29.01 n/a $12.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $16.71 $29.01 n/a $12.31
Total Free Profit Per Share: $5.82 $14.18 n/a $8.37
FD Mkt. Cap / Gold Eq.: $312.43 $438.67 n/a $126.24
FD Mkt. Cap / Silver Eq.: $3.69 $4.53 n/a $0.84
FD Mkt. Cap / Per Metal
as % Spot Price:
20.76% 24.32% n/a 3.56%

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 257.47M
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 193.10M
Maximum Profit (Gold): $11,171.08M $19,401.24M n/a $8,230.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,171.08M $19,401.24M n/a $8,230.16M
Max Profit / Current MCap: 2.337 2.891 n/a 0.554
Max Profit Per Share (Gold): $17.20 $29.87 n/a $12.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.20 $29.87 n/a $12.67
Total Free Profit Per Share: $6.31 $15.04 n/a $8.73
FD Mkt. Cap / Gold Eq.: $303.51 $426.14 n/a $122.64
FD Mkt. Cap / Silver Eq.: $3.59 $4.40 n/a $0.81
FD Mkt. Cap / Per Metal
as % Spot Price:
20.16% 23.62% n/a 3.46%

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.