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 1.6Moz. of gold per year. They have approximately 60Moz. 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$6247.23M which is a fall of roughly 11% over the last eleven months. As of 09/27/2021 they have ~A$555M debt and ~A$534.97M cash. They have 1,163M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/27/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$7,010.62M
$6,247.23M
09/27/2021
$-763.39M
Total Assets:
$8,001.39M
$7,632.50M
09/27/2021
$-368.89M
Total Liabilities:
$2,327.68M
$2,220.36M
09/27/2021
$-107.31M
Current Assets:
$1,309.32M
$1,248.95M
09/27/2021
$-60.36M
Current Liabilities:
$560.10M
$534.28M
09/27/2021
$-25.82M
Total Debt:
$581.92M
$555.09M
09/27/2021
$-26.83M
Cash:
$560.83M
$534.97M
09/27/2021
$-25.86M
Enterprise Value:
$7,031.71M
$6,267.35M
08/08/2168
$-764.36M
Cash Flow:
$524.48M
$714.56M
never
$190.09M
Cash Flow Multiple:
13.37
8.74
never
-4.62
Net Debt to Cash Flow Ratio:
0.04
0.03
never
-0.01
Finance within 1 year:
09/27/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/27/2021
0.00%
Misc
09/27/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,163,000,000
1,163,000,000
09/27/2021
0
Shares (FD):
1,164,000,000
1,164,000,000
09/27/2021
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
09/27/2021
n/a
Production (Gold Eq Oz.):
(guess) 1,500,000
(guess) 1,600,000
08/18/2022
100,000
Production (Silver Eq Oz.) :
(guess) 116,581,519
(guess) 136,400,742
08/18/2022
19,819,223
Initial CapEx (Outstanding):
n/a
n/a
09/27/2021
n/a
Funding Option:
n/a
n/a
09/27/2021
n/a
Documentation:
none
PRODUCER
08/18/2022
n/a
Value Adjustment:
15%
15%
never
0%
Resource Data
GOLD
09/27/2021 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
09/27/2021
0.00M
Measured & Indicated:
40.00M
40.00M
09/27/2021
0.00M
Inferred:
20.00M
20.00M
09/27/2021
0.00M
Reserves & Resources:
60.00M
60.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
18.00M
18.00M
09/27/2021
0.00M
Measured & Indicated:
32.40M
32.40M
09/27/2021
0.00M
Inferred:
9.00M
9.00M
09/27/2021
0.00M
Reserves & Resources:
41.40M
41.40M
never
0.00M
C U R R E N T
Annual Production:
(guess) 1,500,000oz.
(guess) 1,600,000oz.
08/18/2022
100,000oz.
Cash Cost:
$850
$800
08/18/2022
$-50.00
Extra Operating Cost:
$400
$400
09/27/2021
$0.00
Average Grade:
4.00 g/t
4.00 g/t
09/27/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/18/2022
0.00%
F U T U R E
Proven & Probable:
40.00M
40.00M
09/27/2021
0.00M
Annual Production:
2,000,000oz.
2,000,000oz.
09/27/2021
0oz.
Cash Cost:
$850
$850
09/27/2021
$0
Extra Operating Cost:
$400
$400
09/27/2021
$0
SILVER
09/27/2021 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
09/27/2021
0.00M
Measured & Indicated:
n/a
n/a
09/27/2021
0.00M
Inferred:
n/a
n/a
09/27/2021
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
09/27/2021
0.00M
Measured & Indicated:
n/a
n/a
09/27/2021
0.00M
Inferred:
n/a
n/a
09/27/2021
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
09/27/2021
$0.00
Extra Operating Cost:
n/a
n/a
09/27/2021
$0.00
Average Grade:
n/a
n/a
09/27/2021
n/a
Recovery Rate:
n/a
n/a
09/27/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/27/2021
0.00M
Annual Production:
n/a
n/a
09/27/2021
n/a
Cash Cost:
n/a
n/a
09/27/2021
n/a
Extra Operating Cost:
n/a
n/a
09/27/2021
n/a
Property
Last Analysis Data (09/27/2021)
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
09/27/2021 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
150.59M
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
135.53M
Maximum Profit (Gold):
$7,237.76M
$9,244.62M
n/a
$2,006.87M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$7,237.76M
$9,244.62M
n/a
$2,006.87M
Max Profit / Current MCap:
1.032
1.480
n/a
0.447
Max Profit Per Share (Gold):
$6.22
$7.94
n/a
$1.72
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.22
$7.94
n/a
$1.72
Total Free Profit Per Share:
$0.00
$0.21
n/a
$0.21
FD Mkt. Cap / Gold Eq.:
$389.48
$347.07
n/a
$-42.41
FD Mkt. Cap / Silver Eq.:
$5.01
$4.07
n/a
$-0.94
FD Mkt. Cap / Per Metal as % Spot Price:
22.26%
18.88%
n/a
-3.38%
Measured & Indicated
09/27/2021 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
301.18M
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
243.95M
Maximum Profit (Gold):
$13,027.96M
$16,640.32M
n/a
$3,612.36M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$13,027.96M
$16,640.32M
n/a
$3,612.36M
Max Profit / Current MCap:
1.858
2.664
n/a
0.805
Max Profit Per Share (Gold):
$11.19
$14.30
n/a
$3.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$11.19
$14.30
n/a
$3.10
Total Free Profit Per Share:
$2.91
$6.56
n/a
$3.65
FD Mkt. Cap / Gold Eq.:
$216.38
$192.82
n/a
$-23.56
FD Mkt. Cap / Silver Eq.:
$2.78
$2.26
n/a
$-0.52
FD Mkt. Cap / Per Metal as % Spot Price:
12.37%
10.49%
n/a
-1.88%
Reserves & Resources
09/27/2021 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.):
60.00M
60.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
451.77M
P L A U S I B L E
Gold Eq. Oz.:
41.40M
41.40M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
311.72M
Maximum Profit (Gold):
$16,646.84M
$21,262.63M
n/a
$4,615.79M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$16,646.84M
$21,262.63M
n/a
$4,615.79M
Max Profit / Current MCap:
2.375
3.404
n/a
1.029
Max Profit Per Share (Gold):
$14.30
$18.27
n/a
$3.97
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$14.30
$18.27
n/a
$3.97
Total Free Profit Per Share:
$6.02
$10.53
n/a
$4.51
FD Mkt. Cap / Gold Eq.:
$169.34
$150.90
n/a
$-18.44
FD Mkt. Cap / Silver Eq.:
$2.18
$1.77
n/a
$-0.41
FD Mkt. Cap / Per Metal as % Spot Price:
9.68%
8.21%
n/a
-1.47%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/27/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7274
AUD 0.6939
08/19/2022
Spot Gold:
$1,749.50
$1,838.00
08/19/2022
$88.50
Spot Silver:
$22.51
$21.56
08/19/2022
$-0.95
Gold:Silver Ratio:
77.72
85.25
08/19/2022
7.53
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: