Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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:
0.3Producer: Elite Quality
0.3Producer: 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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Australia
Jundee
100% (guess)
n/a
n/a
n/a
Production
Austraia , Australia
Kalgoorlie
100% (guess)
n/a
Open Pit
show
Large open pit.
250,000 oz annual production.
Production
Western , Australia
Kanowa
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Karari
100% (guess)
n/a
Open Pit
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
Production
Australia , Australia
Red October
100% (guess)
n/a
Open Pit
n/a
Production
Australia , Australia
Whirling Dervish
100% (guess)
n/a
Open Pit
n/a
Development
Australia
Thunderbox
100% (guess)
n/a
Open Pit
show
They expect to produce 150,000 oz per year.
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
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Australia
Jundee
100% (guess)
n/a
n/a
n/a
Production
Austraia , Australia
Kalgoorlie
100% (guess)
n/a
Open Pit
show
Large open pit.
250,000 oz annual production.
Production
Western , Australia
Kanowa
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Karari
100% (guess)
n/a
Open Pit
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
Production
Australia , Australia
Red October
100% (guess)
n/a
Open Pit
n/a
Production
Australia , Australia
Whirling Dervish
100% (guess)
n/a
Open Pit
n/a
Development
Australia
Thunderbox
100% (guess)
n/a
Open Pit
show
They expect to produce 150,000 oz per year.
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
09/09/2022 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)
Defaults
Defaults
09/09/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6817
AUD 0.6616
06/03/2023
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: