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:

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 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$10545.56M which is a rise of roughly 72% over the last nine months. As of 09/09/2022 they have ~A$529M debt and ~A$415.49M cash. They have 1,165M 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 09/09/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $6,140.24M $10,545.56M 09/09/2022
Total Assets: $7,498.62M $7,277.72M 09/09/2022
Total Liabilities: $2,181.42M $2,117.15M 09/09/2022
Current Assets: $1,227.05M $1,190.90M 09/09/2022
Current Liabilities: $524.90M $509.44M 09/09/2022
Total Debt: $545.35M $529.29M 09/09/2022
Cash: $428.10M $415.49M 09/09/2022
Enterprise Value: $6,257.49M $10,659.35M 10/13/2307
Cash Flow: $700.80M $875.68M never
Cash Flow Multiple: 8.76 12.04 never
Net Debt to
Cash Flow Ratio:		 0.17 0.13 never
Finance within 1 year: 09/09/2022
Misc 09/09/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,165,000,000 1,165,000,000 09/09/2022
Shares (FD): 1,166,000,000 1,166,000,000 09/09/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 09/09/2022
Production (Gold Eq Oz.): (guess) 
1,600,000		 (guess) 
1,600,000		 09/09/2022
Production (Silver Eq Oz.): (guess) 
136,400,742		 (guess) 
132,076,304		 09/09/2022
Initial CapEx (Outstanding): n/a n/a 09/09/2022
Funding Option: n/a n/a 09/09/2022
Documentation: none PRODUCER 04/19/2023
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 5 15 04/12/2023

Resource Data

GOLD 09/09/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 20.00M 20.00M 09/09/2022
Measured & Indicated: 40.00M 40.00M 09/09/2022
Inferred: 15.00M 15.00M 09/09/2022
Reserves & Resources: 55.00M 55.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 18.00M 18.00M 09/09/2022
Measured & Indicated: 32.40M 32.40M 09/09/2022
Inferred: 6.75M 6.75M 09/09/2022
Reserves & Resources: 39.15M 39.15M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,600,000oz.		 (guess) 
1,600,000oz.		 09/09/2022
Cash Cost: $900 $900 09/09/2022
Extra Operating Cost: $500 $500 09/09/2022
Average Grade: 4.00 g/t 4.00 g/t 09/09/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/19/2023
F
U
T
U
R
E		 Proven & Probable: 40.00M 40.00M 09/09/2022
Annual Production: 2,000,000oz. 2,000,000oz. 09/09/2022
Cash Cost: $900 $1,000 04/16/2023
Extra Operating Cost: $500 $500 09/09/2022
SILVER 09/09/2022
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 09/09/2022
Measured & Indicated: n/a n/a 09/09/2022
Inferred: n/a n/a 09/09/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/09/2022
Measured & Indicated: n/a n/a 09/09/2022
Inferred: n/a n/a 09/09/2022
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 09/09/2022
Extra Operating Cost: n/a n/a 09/09/2022
Average Grade: n/a n/a 09/09/2022
Recovery Rate: n/a n/a 09/09/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/09/2022
Annual Production: n/a n/a 09/09/2022
Cash Cost: n/a n/a 09/09/2022
Extra Operating Cost: n/a n/a 09/09/2022

Property

Last Analysis Data  (09/09/2022)
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		 09/09/2022
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 20.00M 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 18.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,884.00M $9,851.40M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,884.00M $9,851.40M n/a
Max Profit / Current MCap: 1.284 0.934 n/a
Max Profit Per Share (Gold): $6.76 $8.45 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.76 $8.45 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $341.12 $585.86 n/a
FD MCap / Silver Eq.: $4.00 $7.10 n/a
FD MCap / Per Metal
as % Spot Price:		 18.56% 30.09% n/a
Measured &
Indicated		 09/09/2022
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.): 40.00M 40.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 32.40M 32.40M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $14,191.20M $17,732.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $14,191.20M $17,732.52M n/a
Max Profit / Current MCap: 2.311 1.682 n/a
Max Profit Per Share (Gold): $12.17 $15.21 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $12.17 $15.21 n/a
Total Free Profit Per Share: $4.45 $1.54 n/a
FD MCap / Gold Eq.: $189.51 $325.48 n/a
FD MCap / Silver Eq.: $2.22 $3.94 n/a
FD MCap / Per Metal
as % Spot Price:		 10.31% 16.71% n/a

Reserves &
Resources		 09/09/2022
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.): 55.00M 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.: 39.15M 39.15M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $17,147.70M $21,426.80M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $17,147.70M $21,426.80M n/a
Max Profit / Current MCap: 2.793 2.032 n/a
Max Profit Per Share (Gold): $14.71 $18.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.71 $18.38 n/a
Total Free Profit Per Share: $6.98 $4.71 n/a
FD MCap / Gold Eq.: $156.84 $269.36 n/a
FD MCap / Silver Eq.: $1.84 $3.26 n/a
FD MCap / Per Metal
as % Spot Price:		 8.53% 13.83% n/a

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.     ×