Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 850koz. of gold per year. They have approximately 30Moz. 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$6288.4M which is a fall of roughly 14% over the last seven months. As of 09/29/2020 they have ~A$623M debt and ~A$526.86M cash. They have 741M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$7,333.27M
$6,288.40M
09/29/2020
$-1,044.87M
Total Assets:
$2,690.25M
$2,957.28M
09/29/2020
$267.03M
Total Liabilities:
$1,180.17M
$1,297.31M
09/29/2020
$117.14M
Current Assets:
$786.54M
$864.61M
09/29/2020
$78.07M
Current Liabilities:
$451.68M
$496.51M
09/29/2020
$44.83M
Total Debt:
$566.37M
$622.58M
09/29/2020
$56.22M
Cash:
$479.29M
$526.86M
09/29/2020
$47.57M
Enterprise Value:
$7,420.35M
$6,384.12M
04/21/2172
$-1,036.23M
Cash Flow:
$475.29M
$407.34M
never
$-67.95M
Cash Flow Multiple:
15.43
15.44
never
0.01
Net Debt to Cash Flow Ratio:
0.18
0.23
never
0.05
Finance within 1 year:
09/29/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/29/2020
0.00%
Misc
09/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
740,961,000
740,961,000
09/29/2020
0
Shares (FD):
742,000,000
742,000,000
09/29/2020
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
09/29/2020
n/a
Production (Gold Eq Oz.):
(guess) 850,000
(guess) 850,000
09/29/2020
0
Production (Silver Eq Oz.) :
(guess) 66,501,030
(guess) 58,297,848
09/29/2020
-8,203,182
Initial CapEx (Outstanding):
n/a
n/a
09/29/2020
n/a
Funding Option:
n/a
n/a
09/29/2020
n/a
Documentation:
none
PRODUCER
09/29/2020
n/a
Value Adjustment:
150%
150%
never
0%
Resource Data
GOLD
09/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
10.00M
10.00M
09/29/2020
0.00M
Measured & Indicated:
20.00M
20.00M
09/29/2020
0.00M
Inferred:
10.00M
10.00M
09/29/2020
0.00M
Reserves & Resources:
30.00M
30.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
9.00M
9.00M
09/29/2020
0.00M
Measured & Indicated:
16.20M
16.20M
09/29/2020
0.00M
Inferred:
4.50M
4.50M
09/29/2020
0.00M
Reserves & Resources:
20.70M
20.70M
never
0.00M
C U R R E N T
Annual Production:
(guess) 850,000oz.
(guess) 850,000oz.
09/29/2020
0oz.
Cash Cost:
$750
$750
09/29/2020
$0.00
Extra Operating Cost:
$350
$350
09/29/2020
$0.00
Average Grade:
4.00 g/t
4.00 g/t
09/29/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
09/29/2020
0.00%
F U T U R E
Proven & Probable:
20.00M
20.00M
09/29/2020
0.00M
Annual Production:
1,250,000oz.
1,250,000oz.
09/29/2020
0oz.
Cash Cost:
$750
$750
09/29/2020
$0
Extra Operating Cost:
$350
$350
09/29/2020
$0
SILVER
09/29/2020 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
09/29/2020
0.00M
Measured & Indicated:
n/a
n/a
09/29/2020
0.00M
Inferred:
n/a
n/a
09/29/2020
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
09/29/2020
0.00M
Measured & Indicated:
n/a
n/a
09/29/2020
0.00M
Inferred:
n/a
n/a
09/29/2020
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
09/29/2020
$0.00
Extra Operating Cost:
n/a
n/a
09/29/2020
$0.00
Average Grade:
n/a
n/a
09/29/2020
n/a
Recovery Rate:
n/a
n/a
09/29/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/29/2020
0.00M
Annual Production:
n/a
n/a
09/29/2020
n/a
Cash Cost:
n/a
n/a
09/29/2020
n/a
Extra Operating Cost:
n/a
n/a
09/29/2020
n/a
Property
Last Analysis Data (09/29/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Australia
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
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
09/29/2020 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.):
10.00M
10.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-96.51M
P L A U S I B L E
Gold Eq. Oz.:
9.00M
9.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-86.86M
Maximum Profit (Gold):
$12,581.10M
$10,782.45M
n/a
$-1,798.65M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$12,581.10M
$10,782.45M
n/a
$-1,798.65M
Max Profit / Current MCap:
1.716
1.715
n/a
-0.001
Max Profit Per Share (Gold):
$16.96
$14.53
n/a
$-2.42
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$16.96
$14.53
n/a
$-2.42
Total Free Profit Per Share:
$3.00
$3.64
n/a
$0.65
FD Mkt. Cap / Gold Eq.:
$814.81
$698.71
n/a
$-116.10
FD Mkt. Cap / Silver Eq.:
$10.41
$10.19
n/a
$-0.23
FD Mkt. Cap / Per Metal as % Spot Price:
42.91%
39.15%
n/a
-3.76%
Measured & Indicated
09/29/2020 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
-193.02M
P L A U S I B L E
Gold Eq. Oz.:
16.20M
16.20M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-156.34M
Maximum Profit (Gold):
$22,645.98M
$19,408.41M
n/a
$-3,237.57M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$22,645.98M
$19,408.41M
n/a
$-3,237.57M
Max Profit / Current MCap:
3.088
3.086
n/a
-0.002
Max Profit Per Share (Gold):
$30.52
$26.16
n/a
$-4.36
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$30.52
$26.16
n/a
$-4.36
Total Free Profit Per Share:
$16.56
$15.27
n/a
$-1.29
FD Mkt. Cap / Gold Eq.:
$452.67
$388.17
n/a
$-64.50
FD Mkt. Cap / Silver Eq.:
$5.79
$5.66
n/a
$-0.13
FD Mkt. Cap / Per Metal as % Spot Price:
23.84%
21.75%
n/a
-2.09%
Reserves & Resources
09/29/2020 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.):
30.00M
30.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-289.52M
P L A U S I B L E
Gold Eq. Oz.:
20.70M
20.70M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-199.77M
Maximum Profit (Gold):
$28,936.53M
$24,799.64M
n/a
$-4,136.90M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$28,936.53M
$24,799.64M
n/a
$-4,136.90M
Max Profit / Current MCap:
3.946
3.944
n/a
-0.002
Max Profit Per Share (Gold):
$39.00
$33.42
n/a
$-5.58
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$39.00
$33.42
n/a
$-5.58
Total Free Profit Per Share:
$25.04
$22.53
n/a
$-2.51
FD Mkt. Cap / Gold Eq.:
$354.26
$303.79
n/a
$-50.48
FD Mkt. Cap / Silver Eq.:
$4.53
$4.43
n/a
$-0.10
FD Mkt. Cap / Per Metal as % Spot Price:
18.66%
17.02%
n/a
-1.63%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7080
AUD 0.7782
04/21/2021
Spot Gold:
$1,898.80
$1,784.60
04/21/2021
$-114.20
Spot Silver:
$24.27
$26.02
04/21/2021
$1.75
Gold:Silver Ratio:
78.24
68.59
04/21/2021
-9.65
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: