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

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 1.7Moz. 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$11319.51M which is a rise of roughly 32% over the last seven months. As of 09/17/2023 they have ~A$514M debt and ~A$713.35M cash. They have 1,152M 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 09/17/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $8,551.09M $11,319.51M 09/17/2023 $2,768.43M
Total Assets: $7,100.10M $7,062.91M 09/17/2023 $-37.19M
Total Liabilities: $2,065.48M $2,054.66M 09/17/2023 $-10.82M
Current Assets: $1,161.83M $1,155.75M 09/17/2023 $-6.09M
Current Liabilities: $497.01M $494.40M 09/17/2023 $-2.60M
Total Debt: $516.37M $513.67M 09/17/2023 $-2.70M
Cash: $717.11M $713.35M 09/17/2023 $-3.76M
Enterprise Value: $8,350.35M $11,119.82M 05/17/2322 $2,769.48M
Cash Flow: $888.76M $1,646.96M never $758.20M
Cash Flow Multiple: 9.62 6.87 never -2.75
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/17/2023 n/a
Misc 09/17/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,152,000,000 1,152,000,000 09/17/2023 0
Shares (FD): 1,153,000,000 1,153,000,000 09/17/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 2.2% 03/31/2024 2.2%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/17/2023 n/a
Production (Gold Eq Oz.): (guess) 
1,700,000		 (guess) 
1,700,000		 09/17/2023 0
Production (Silver Eq Oz.): (guess) 
141,934,868		 (guess) 
142,597,734		 09/17/2023 662,866
Initial CapEx (Outstanding): n/a n/a 09/17/2023 n/a
Funding Option: n/a n/a 09/17/2023 n/a
Documentation: none PRODUCER 03/31/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023 0
Cash Flow Multiplier: 15 15 03/31/2024 0.00

Resource Data

GOLD 09/17/2023
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 09/17/2023 0.00M
Measured & Indicated: 40.00M 40.00M 09/17/2023 0.00M
Inferred: 15.00M 15.00M 09/17/2023 0.00M
Reserves & Resources: 55.00M 55.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 18.00M 18.00M 09/17/2023 0.00M
Measured & Indicated: 32.40M 32.40M 09/17/2023 0.00M
Inferred: 6.75M 6.75M 09/17/2023 0.00M
Reserves & Resources: 39.15M 39.15M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,700,000oz.		 (guess) 
1,700,000oz.		 09/17/2023 0oz.
Cash Cost: $900 $900 09/17/2023 $0.00
Extra Operating Cost: $500 $500 09/17/2023 $0.00
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 09/17/2023 n/a
Open Pit (Avg): n/a 1.30 g/t 03/18/2024 1.30 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/31/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 40.00M 40.00M 09/17/2023 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 09/17/2023 0oz.
Cash Cost: $1,000 $1,000 09/17/2023 $0
Extra Operating Cost: $500 $500 09/17/2023 $0
SILVER 09/17/2023
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 09/17/2023 0.00M
Measured & Indicated: n/a n/a 09/17/2023 0.00M
Inferred: n/a n/a 09/17/2023 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 09/17/2023 0.00M
Measured & Indicated: n/a n/a 09/17/2023 0.00M
Inferred: n/a n/a 09/17/2023 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 09/17/2023 $0.00
Extra Operating Cost: n/a n/a 09/17/2023 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 09/17/2023 n/a
Open Pit (Avg): n/a n/a 09/17/2023 n/a
Recovery Rate: n/a n/a 09/17/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/17/2023 0.00M
Annual Production: n/a n/a 09/17/2023 n/a
Cash Cost: n/a n/a 09/17/2023 n/a
Extra Operating Cost: n/a n/a 09/17/2023 n/a

Property

Last Analysis Data  (09/17/2023)
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		 09/17/2023
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 7.80M
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 7.02M
Maximum Profit (Gold): $9,410.40M $17,438.40M n/a $8,028.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9,410.40M $17,438.40M n/a $8,028.00M
Max Profit / Current MCap: 1.100 1.541 n/a 0.440
Max Profit Per Share (Gold): $8.16 $15.12 n/a $6.96
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.16 $15.12 n/a $6.96
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $475.06 $628.86 n/a $153.80
FD MCap / Silver Eq.: $5.69 $7.50 n/a $1.81
FD MCap / Per Metal
as % Spot Price:		 24.71% 26.55% n/a 1.84%
Measured &
Indicated		 09/17/2023
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 15.60M
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 12.63M
Maximum Profit (Gold): $16,938.72M $31,389.12M n/a $14,450.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16,938.72M $31,389.12M n/a $14,450.40M
Max Profit / Current MCap: 1.981 2.773 n/a 0.792
Max Profit Per Share (Gold): $14.69 $27.22 n/a $12.53
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.69 $27.22 n/a $12.53
Total Free Profit Per Share: $3.20 $11.93 n/a $8.73
FD MCap / Gold Eq.: $263.92 $349.37 n/a $85.45
FD MCap / Silver Eq.: $3.16 $4.17 n/a $1.00
FD MCap / Per Metal
as % Spot Price:		 13.73% 14.75% n/a 1.02%

Reserves &
Resources		 09/17/2023
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.): 55.00M 55.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 21.45M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 39.15M 39.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 15.27M
Maximum Profit (Gold): $20,467.62M $37,928.52M n/a $17,460.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $20,467.62M $37,928.52M n/a $17,460.90M
Max Profit / Current MCap: 2.394 3.351 n/a 0.957
Max Profit Per Share (Gold): $17.75 $32.90 n/a $15.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.75 $32.90 n/a $15.14
Total Free Profit Per Share: $6.26 $17.61 n/a $11.34
FD MCap / Gold Eq.: $218.42 $289.13 n/a $70.71
FD MCap / Silver Eq.: $2.62 $3.45 n/a $0.83
FD MCap / Per Metal
as % Spot Price:		 11.36% 12.21% n/a 0.85%

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.     ×