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

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 1.7Moz. of gold per year. They have approximately 55Moz. 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$11247.82M which is a rise of roughly 32% over the last seven months. As of 09/17/2023 they have ~A$513M debt and ~A$713.03M cash. They have 1,152M 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 09/17/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $8,551.09M $11,247.82M 09/17/2023 $2,696.73M
Total Assets: $7,100.10M $7,059.73M 09/17/2023 $-40.37M
Total Liabilities: $2,065.48M $2,053.74M 09/17/2023 $-11.74M
Current Assets: $1,161.83M $1,155.23M 09/17/2023 $-6.61M
Current Liabilities: $497.01M $494.18M 09/17/2023 $-2.83M
Total Debt: $516.37M $513.43M 09/17/2023 $-2.94M
Cash: $717.11M $713.03M 09/17/2023 $-4.08M
Enterprise Value: $8,350.35M $11,048.22M 02/08/2320 $2,697.87M
Cash Flow: $888.76M $1,656.99M never $768.23M
Cash Flow Multiple: 9.62 6.79 never -2.83
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 09/17/2023 n/a
Misc 09/17/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,152,000,000 1,152,000,000 09/17/2023 0
Shares (FD): 1,153,000,000 1,153,000,000 09/17/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 2.2% 03/31/2024 2.2%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/17/2023 n/a
Production (Gold Eq Oz.): (guess) 
1,700,000
(guess) 
1,700,000
09/17/2023 0
Production (Silver Eq Oz.): (guess) 
141,934,868
(guess) 
142,448,483
09/17/2023 513,615
Initial CapEx (Outstanding): n/a n/a 09/17/2023 n/a
Funding Option: n/a n/a 09/17/2023 n/a
Documentation: none PRODUCER 03/31/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: Elite Quality
04/24/2023 0
Cash Flow Multiplier: 15 15 03/31/2024 0.00

Resource Data

GOLD 09/17/2023
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 09/17/2023 0.00M
Measured & Indicated: 40.00M 40.00M 09/17/2023 0.00M
Inferred: 15.00M 15.00M 09/17/2023 0.00M
Reserves & Resources: 55.00M 55.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 18.00M 18.00M 09/17/2023 0.00M
Measured & Indicated: 32.40M 32.40M 09/17/2023 0.00M
Inferred: 6.75M 6.75M 09/17/2023 0.00M
Reserves & Resources: 39.15M 39.15M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,700,000oz.
(guess) 
1,700,000oz.
09/17/2023 0oz.
Cash Cost: $900 $900 09/17/2023 $0.00
Extra Operating Cost: $500 $500 09/17/2023 $0.00
G
R
A
D
E
Underground (Avg): 4.00 g/t 4.00 g/t 09/17/2023 n/a
Open Pit (Avg): n/a 1.30 g/t 03/18/2024 1.30 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/31/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 40.00M 40.00M 09/17/2023 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 09/17/2023 0oz.
Cash Cost: $1,000 $1,000 09/17/2023 $0
Extra Operating Cost: $500 $500 09/17/2023 $0
SILVER 09/17/2023
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 09/17/2023 0.00M
Measured & Indicated: n/a n/a 09/17/2023 0.00M
Inferred: n/a n/a 09/17/2023 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 09/17/2023 0.00M
Measured & Indicated: n/a n/a 09/17/2023 0.00M
Inferred: n/a n/a 09/17/2023 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 09/17/2023 $0.00
Extra Operating Cost: n/a n/a 09/17/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 09/17/2023 n/a
Open Pit (Avg): n/a n/a 09/17/2023 n/a
Recovery Rate: n/a n/a 09/17/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/17/2023 0.00M
Annual Production: n/a n/a 09/17/2023 n/a
Cash Cost: n/a n/a 09/17/2023 n/a
Extra Operating Cost: n/a n/a 09/17/2023 n/a

Property

Last Analysis Data  (09/17/2023)
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 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  

Profitability (by resource)

Proven &
Probable
09/17/2023
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 6.04M
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 5.44M
Maximum Profit (Gold): $9,410.40M $17,544.60M n/a $8,134.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9,410.40M $17,544.60M n/a $8,134.20M
Max Profit / Current MCap: 1.100 1.560 n/a 0.459
Max Profit Per Share (Gold): $8.16 $15.22 n/a $7.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.16 $15.22 n/a $7.05
Total Free Profit Per Share: $0.00 $0.02 n/a $0.02
FD MCap / Gold Eq.: $475.06 $624.88 n/a $149.82
FD MCap / Silver Eq.: $5.69 $7.46 n/a $1.77
FD MCap / Per Metal
as % Spot Price:
24.71% 26.31% n/a 1.61%
Measured &
Indicated
09/17/2023
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 12.09M
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 9.79M
Maximum Profit (Gold): $16,938.72M $31,580.28M n/a $14,641.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16,938.72M $31,580.28M n/a $14,641.56M
Max Profit / Current MCap: 1.981 2.808 n/a 0.827
Max Profit Per Share (Gold): $14.69 $27.39 n/a $12.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.69 $27.39 n/a $12.70
Total Free Profit Per Share: $3.20 $12.19 n/a $8.99
FD MCap / Gold Eq.: $263.92 $347.15 n/a $83.23
FD MCap / Silver Eq.: $3.16 $4.14 n/a $0.98
FD MCap / Per Metal
as % Spot Price:
13.73% 14.62% n/a 0.89%

Reserves &
Resources
09/17/2023
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.): 55.00M 55.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 16.62M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 39.15M 39.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.83M
Maximum Profit (Gold): $20,467.62M $38,159.51M n/a $17,691.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $20,467.62M $38,159.51M n/a $17,691.89M
Max Profit / Current MCap: 2.394 3.393 n/a 0.999
Max Profit Per Share (Gold): $17.75 $33.10 n/a $15.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.75 $33.10 n/a $15.34
Total Free Profit Per Share: $6.26 $17.90 n/a $11.63
FD MCap / Gold Eq.: $218.42 $287.30 n/a $68.88
FD MCap / Silver Eq.: $2.62 $3.43 n/a $0.81
FD MCap / Per Metal
as % Spot Price:
11.36% 12.10% n/a 0.74%

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.     ×