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

Click for
TradingView
chart

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, two mines in development in Australia and one exploration property. Currently they produce roughly 1.8Moz. of gold per year. They have approximately 102Moz. of gold in the reserves and resources category of which 75Moz. are in the measured and indicated category. They have a market capitalisation of ~A$22082.38M which is a rise of roughly 20% over the last two months. As of 09/05/2025 they have ~A$586M debt and ~A$1086.15M cash. They have 1,430M shares outstanding and trade on

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/05/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $18,444.82M $22,082.38M 09/05/2025 $3,637.57M
MCap (OS): $18,419.81M $22,052.45M 09/05/2025 $3,632.64M
Total Assets: $13,318.50M $13,288.69M 09/05/2025 $-29.81M
Total Liabilities: $3,585.15M $3,577.12M 09/05/2025 $-8.02M
Current Assets: $1,937.94M $1,933.60M 09/05/2025 $-4.34M
Current Liabilities: $1,064.46M $1,062.08M 09/05/2025 $-2.38M
Total Debt: $587.31M $586.00M 09/05/2025 $-1.31M
Cash: $1,088.58M $1,086.15M 09/05/2025 $-2.44M
Debt (Net): $-501.27M $-500.15M $1.12M
Enterprise Value: $17,943.55M $21,582.24M 11/30/2653 $3,638.69M
Cash Flow: $2,281.25M $3,249.79M never $968.54M
Cash Flow Multiple: 8.09 6.80 never -1.29
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/05/2025 n/a
Misc 09/05/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,430,058,599 1,430,058,599 09/05/2025 0
Shares (FD): 1,432,000,000 1,432,000,000 09/05/2025 0
Insider Ownership: n/a n/a 09/05/2025 n/a
Dividend (Annual): 3.04% 2.53% 09/30/2025 -0.51
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 09/05/2025 n/a
Production (Gold Eq Oz.): (guess) 
1,750,000		 (guess) 
1,750,000		 09/05/2025 0
Production (Silver Eq Oz.): (guess) 
152,308,290		 (guess) 
149,237,645		 09/05/2025 -3,070,645
Development Phase: Producer (Single Mine) Producer (Single Mine) 09/05/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 09/05/2025 0
Cash Flow Multiple: 20 20 09/05/2025 0.00

Resource Data

GOLD 09/05/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 22.30M 22.30M 09/05/2025 0.00M
Measured & Indicated: 75.00M 75.00M 09/05/2025 0.00M
Inferred: 27.00M 27.00M 09/05/2025 0.00M
Reserves & Resources: 102.00M 102.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 20.07M 20.07M 09/05/2025 0.00M
Measured & Indicated: 58.01M 58.01M 09/05/2025 0.00M
Inferred: 12.15M 12.15M 09/05/2025 0.00M
Reserves & Resources: 70.16M 70.16M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,750,000oz.		 (guess) 
1,750,000oz.		 09/05/2025 0oz.
Cash Cost: $1,500 $1,500 09/05/2025 $0.00
Extra Operating Cost: $750 $750 09/05/2025 $0.00
Total: $2,250 $2,250 09/05/2025 $0.00
Margin (Free Cash Flow): $1,304 (37%) $1,857 (45%) $553.45
MCap / Production (AuEq): $10,539.90 $12,618.51 $2,078.61
EV / Production (AuEq): $10,253.46 $12,332.71 $2,079.25
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 09/05/2025 n/a
Open Pit (Avg): n/a 1.30 g/t 09/05/2025 1.30 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/30/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 09/05/2025 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 09/05/2025 0oz.
Cash Cost: $1,600 $1,600 09/05/2025 $0
Extra Operating Cost: $750 $750 09/05/2025 $0
SILVER 09/05/2025
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 09/05/2025 0.00M
Measured & Indicated: n/a n/a 09/05/2025 0.00M
Inferred: n/a n/a 09/05/2025 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 09/05/2025 0.00M
Measured & Indicated: n/a n/a 09/05/2025 0.00M
Inferred: n/a n/a 09/05/2025 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 09/05/2025 $0.00
Extra Operating Cost: n/a n/a 09/05/2025 $0.00
Total: n/a n/a 09/05/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $121.10 $147.97 $26.87
EV / Production (AgEq): $117.81 $144.62 $26.81
G
R
A
D
E		 Underground (Avg): n/a n/a 09/05/2025 n/a
Open Pit (Avg): n/a n/a 09/05/2025 n/a
Recovery Rate: n/a n/a 09/05/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/05/2025 0.00M
Annual Production: n/a n/a 09/05/2025 n/a
Cash Cost: n/a n/a 09/05/2025 n/a
Extra Operating Cost: n/a n/a 09/05/2025 n/a

Property

Last Analysis Data  (09/05/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 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 Hemi
100 1350.00 show
250,000 acres.

60 mile long.

Includes Turner River and Indee properties.

Size: 150,000 ha
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.

Size: 160,000 ha
Prod Pogo
100 show
Large mine

300,000 oz annual production
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 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 Hemi
100 1350.00 show
250,000 acres.

60 mile long.

Includes Turner River and Indee properties.

Size: 150,000 ha
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.

Size: 160,000 ha
Prod Pogo
100 show
Large mine

300,000 oz annual production

Profitability (by resource)

Proven &
Probable		 09/05/2025
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.): 22.30M 22.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -39.13M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 20.07M 20.07M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -35.22M
Maximum Profit (Gold): $26,162.65M $37,270.39M n/a $11,107.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $26,162.65M $37,270.39M n/a $11,107.74M
Max Profit / Current MCap: 1.418 1.688 n/a 0.269
Max Profit Per Share (Gold): $18.27 $26.03 n/a $7.76
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.27 $26.03 n/a $7.76
Total Free Profit Per Share: $0.00 $2.32 n/a $2.32
FD MCap / Gold Eq.: $919.02 $1,100.27 n/a $181.24
FD MCap / Silver Eq.: $10.56 $12.90 n/a $2.34
FD MCap / Per Metal
as % Spot Price:		 25.86% 26.79% n/a 0.93%
EV / Gold Eq.: $894.05 $1,075.35 n/a $181.30
EV / Silver Eq.: $10.27 $12.61 n/a $2.34
EV / Per Metal
as % Spot Price:		 25.16% 26.18% n/a 1.02%
Measured &
Indicated		 09/05/2025
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.): 75.00M 75.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -131.60M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 58.01M 58.01M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -101.79M
Maximum Profit (Gold): $75,625.31M $107,733.16M n/a $32,107.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $75,625.31M $107,733.16M n/a $32,107.85M
Max Profit / Current MCap: 4.100 4.879 n/a 0.779
Max Profit Per Share (Gold): $52.81 $75.23 n/a $22.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $52.81 $75.23 n/a $22.42
Total Free Profit Per Share: $33.05 $51.52 n/a $18.47
FD MCap / Gold Eq.: $317.94 $380.64 n/a $62.70
FD MCap / Silver Eq.: $3.65 $4.46 n/a $0.81
FD MCap / Per Metal
as % Spot Price:		 8.95% 9.27% n/a 0.32%
EV / Gold Eq.: $309.30 $372.02 n/a $62.72
EV / Silver Eq.: $3.55 $4.36 n/a $0.81
EV / Per Metal
as % Spot Price:		 8.70% 9.06% n/a 0.35%

Reserves &
Resources		 09/05/2025
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.): 102.00M 102.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -178.97M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 70.16M 70.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -123.11M
Maximum Profit (Gold): $91,463.69M $130,295.95M n/a $38,832.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $91,463.69M $130,295.95M n/a $38,832.27M
Max Profit / Current MCap: 4.959 5.900 n/a 0.942
Max Profit Per Share (Gold): $63.87 $90.99 n/a $27.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $63.87 $90.99 n/a $27.12
Total Free Profit Per Share: $44.11 $67.28 n/a $23.17
FD MCap / Gold Eq.: $262.88 $314.73 n/a $51.84
FD MCap / Silver Eq.: $3.02 $3.69 n/a $0.67
FD MCap / Per Metal
as % Spot Price:		 7.40% 7.66% n/a 0.27%
EV / Gold Eq.: $255.74 $307.60 n/a $51.86
EV / Silver Eq.: $2.94 $3.61 n/a $0.67
EV / Per Metal
as % Spot Price:		 7.20% 7.49% n/a 0.29%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults