Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Major
Rating & Risk: Login to view
Northern Star Resources Ltd
www: www.nsrltd.com     email: info@nsrltd.com

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 six producing mines in Australia and USA. Currently they produce roughly 850koz. of gold per year. They have approximately 16Moz. of gold in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~A$5085.54M which is a rise of roughly 14% over the last ten months. As of 10/21/2018 they have no debt and ~A$178.58M cash. They have 639M 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 10/21/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $4,449.20M $5,085.54M 10/21/2018 $636.34M
Total Assets: $692.29M $627.42M 10/21/2018 $-64.87M
Total Liabilities: $231.51M $209.82M 10/21/2018 $-21.69M
Current Assets: $364.13M $330.01M 10/21/2018 $-34.12M
Current Liabilities: $130.37M $118.15M 10/21/2018 $-12.22M
Total Debt: $0.00M $0.00M 10/21/2018 $0.00M
Cash: $197.05M $178.58M 10/21/2018 $-18.46M
Enterprise Value: $4,252.15M $4,906.96M 06/30/2125 $654.80M
Cash Flow: $164.52M $328.02M never $163.51M
Cash Flow Multiple: 27.04 15.50 never -11.54
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 10/21/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/21/2018 0.00%
Misc 10/21/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 639,000,000 639,000,000 10/21/2018 0
Shares (FD): 649,000,000 649,000,000 10/21/2018 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 10/21/2018 n/a
Production (Gold Eq Oz.): (guess) 
850,000
(guess) 
850,000
10/21/2018 0
Production (Silver Eq Oz.): (guess) 
71,405,822
(guess) 
74,932,766
10/21/2018 3,526,944
Initial CapEx (Outstanding): n/a n/a 10/21/2018 n/a
Funding Option: n/a n/a 10/21/2018 n/a
Documentation: none PRODUCER 10/21/2018 n/a
Value Adjustment: 150% 150% never 0%

Resource Data

GOLD 10/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 4.00M 4.00M 10/21/2018 0.00M
Measured & Indicated: 12.00M 12.00M 10/21/2018 0.00M
Inferred: 4.00M 4.00M 10/21/2018 0.00M
Reserves & Resources: 16.00M 16.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.60M 3.60M 10/21/2018 0.00M
Measured & Indicated: 9.36M 9.36M 10/21/2018 0.00M
Inferred: 1.80M 1.80M 10/21/2018 0.00M
Reserves & Resources: 11.16M 11.16M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
850,000oz.
(guess) 
850,000oz.
10/21/2018 0oz.
Cash Cost: $750 $750 10/21/2018 $0.00
Extra Operating Cost: $200 $200 10/21/2018 $0.00
Average Grade: 4.00 g/t 4.00 g/t 10/21/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/21/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 10.00M 10.00M 10/21/2018 0.00M
Annual Production: 900,000oz. 900,000oz. 10/21/2018 0oz.
Cash Cost: $750 $750 10/21/2018 $0
Extra Operating Cost: $250 $250 10/21/2018 $0
SILVER 10/21/2018
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 10/21/2018 0.00M
Measured & Indicated: n/a n/a 10/21/2018 0.00M
Inferred: n/a n/a 10/21/2018 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 10/21/2018 0.00M
Measured & Indicated: n/a n/a 10/21/2018 0.00M
Inferred: n/a n/a 10/21/2018 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 10/21/2018 $0.00
Extra Operating Cost: n/a n/a 10/21/2018 $0.00
Average Grade: n/a n/a 10/21/2018 n/a
Recovery Rate: n/a n/a 10/21/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/21/2018 0.00M
Annual Production: n/a n/a 10/21/2018 n/a
Cash Cost: n/a n/a 10/21/2018 n/a
Extra Operating Cost: n/a n/a 10/21/2018 n/a

Property

Last Analysis Data  (10/21/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia Jundee 100% (guess) n/a n/a
Production Western, Australia Kanowa 100% (guess) n/a n/a
Production Western, Australia Kundana 100% (guess) n/a n/a
Production Australia Paulsens 100% (guess) n/a show
100,000 oz long term producer at high grades.
Production Australia Plutonic 100% (guess) n/a n/a
Production Alaska, USA Pogo 100% (guess) Underground show
Large mine

300,000 oz annual production
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Australia Jundee 100% (guess) n/a n/a
Production Western, Australia Kanowa 100% (guess) n/a n/a
Production Western, Australia Kundana 100% (guess) n/a n/a
Production Australia Paulsens 100% (guess) n/a show
100,000 oz long term producer at high grades.
Production Australia Plutonic 100% (guess) n/a n/a
Production Alaska, USA Pogo 100% (guess) Underground show
Large mine

300,000 oz annual production

Profitability (by resource)

Proven &
Probable
10/21/2018
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 16.60M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.60M 3.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.94M
Maximum Profit (Gold): $1,741.95M $3,473.19M n/a $1,731.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,741.95M $3,473.19M n/a $1,731.24M
Max Profit / Current MCap: 0.392 0.683 n/a 0.291
Max Profit Per Share (Gold): $2.68 $5.35 n/a $2.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.68 $5.35 n/a $2.67
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,235.89 $1,412.65 n/a $176.76
FD Mkt. Cap / Silver Eq.: $14.71 $16.02 n/a $1.31
FD Mkt. Cap / Per Metal
as % Spot Price:
100.77% 94.10% n/a -6.67%
Measured &
Indicated
10/21/2018
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.): 12.00M 12.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 49.79M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 9.36M 9.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 38.84M
Maximum Profit (Gold): $4,529.07M $9,030.29M n/a $4,501.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,529.07M $9,030.29M n/a $4,501.22M
Max Profit / Current MCap: 1.018 1.776 n/a 0.758
Max Profit Per Share (Gold): $6.98 $13.91 n/a $6.94
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.98 $13.91 n/a $6.94
Total Free Profit Per Share: $0.00 $2.37 n/a $2.37
FD Mkt. Cap / Gold Eq.: $475.34 $543.33 n/a $67.98
FD Mkt. Cap / Silver Eq.: $5.66 $6.16 n/a $0.50
FD Mkt. Cap / Per Metal
as % Spot Price:
38.76% 36.19% n/a -2.57%

Reserves &
Resources
10/21/2018
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.): 16.00M 16.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 66.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 11.16M 11.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 46.31M
Maximum Profit (Gold): $5,400.05M $10,766.89M n/a $5,366.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,400.05M $10,766.89M n/a $5,366.84M
Max Profit / Current MCap: 1.214 2.117 n/a 0.903
Max Profit Per Share (Gold): $8.32 $16.59 n/a $8.27
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.32 $16.59 n/a $8.27
Total Free Profit Per Share: $0.00 $5.05 n/a $5.05
FD Mkt. Cap / Gold Eq.: $398.67 $455.69 n/a $57.02
FD Mkt. Cap / Silver Eq.: $4.75 $5.17 n/a $0.42
FD Mkt. Cap / Per Metal
as % Spot Price:
32.51% 30.35% n/a -2.15%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.