Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 1.6Moz. of gold per year. They have approximately 90Moz. of gold in the reserves and resources category of which 80Moz. are in the measured and indicated category. They have a market capitalisation of ~A$22335.22M which is a fall of roughly 6% over the last three weeks. As of 09/04/2026 they have ~A$613M debt and ~A$729.34M cash. They have 1,425M shares outstanding and trade on

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

General Details

Financial 09/04/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $23,861.70M $22,335.22M 09/04/2026 $-1,526.48M
MCap (OS): $23,808.31M $22,285.24M 09/04/2026 $-1,523.07M
Total Assets: $15,492.12M $15,313.28M 09/04/2026 $-178.85M
Total Liabilities: $4,179.27M $4,131.02M 09/04/2026 $-48.25M
Current Assets: $1,729.35M $1,709.39M 09/04/2026 $-19.96M
Current Liabilities: $636.26M $628.91M 09/04/2026 $-7.35M
Total Debt: $619.68M $612.53M 09/04/2026 $-7.15M
Cash: $737.86M $729.34M 09/04/2026 $-8.52M
Debt (Net): $-118.17M $-116.81M $1.36M
Enterprise Value: $23,743.53M $22,218.41M $-1,525.12M
Cash Flow: $1,591.79M $1,447.16M never $-144.63M
Cash Flow Multiple: 14.99 15.43 never 0.44
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/04/2026 n/a
Misc 09/04/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,424,805,062 1,424,805,062 09/04/2026 0
Shares (FD): 1,428,000,000 1,428,000,000 09/04/2026 0
Insider Ownership: n/a n/a 09/04/2026 n/a
Dividend (Annual): 2.59% 2.73% 09/04/2026 0.14
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 09/04/2026 n/a
Production (Gold Eq Oz.): (guess) 
1,550,000		 (guess) 
1,550,000		 09/04/2026 0
Production (Silver Eq Oz.): (guess) 
103,715,054		 (guess) 
102,646,050		 09/04/2026 -1,069,005
Development Phase: Producer (Multiple Mines) Producer (Multiple Mines) 09/04/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 09/04/2026 0
Cash Flow Multiple: 25 25 09/04/2026 0.00

Resource Data

GOLD 09/04/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 28.00M 28.00M 09/04/2026 0.00M
Measured & Indicated: 80.00M 80.00M 09/04/2026 0.00M
Inferred: 10.00M 10.00M 09/04/2026 0.00M
Reserves & Resources: 90.00M 90.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 25.20M 25.20M 09/04/2026 0.00M
Measured & Indicated: 62.64M 62.64M 09/04/2026 0.00M
Inferred: 4.50M 4.50M 09/04/2026 0.00M
Reserves & Resources: 67.14M 67.14M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,550,000oz.		 (guess) 
1,550,000oz.		 09/04/2026 0oz.
Cash Cost: $2,200 $2,200 09/04/2026 $0.00
Extra Operating Cost: $1,200 $1,200 09/04/2026 $0.00
Total: $3,400 $3,400 09/04/2026 $0.00
Margin (Free Cash Flow): $1,027 (23%) $934 (22%) $-93.31
MCap / Production (AuEq): $15,394.65 $14,409.82 $-984.83
EV / Production (AuEq): $15,318.41 $14,334.46 $-983.95
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 09/04/2026 n/a
Open Pit (Avg): n/a 1.30 g/t 09/04/2026 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/04/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 09/04/2026 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 09/04/2026 0oz.
Cash Cost: $2,300 $2,300 09/04/2026 $0
Extra Operating Cost: $1,200 $1,200 09/04/2026 $0
SILVER 09/04/2026
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 09/04/2026 0.00M
Measured & Indicated: n/a n/a 09/04/2026 0.00M
Inferred: n/a n/a 09/04/2026 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 09/04/2026 0.00M
Measured & Indicated: n/a n/a 09/04/2026 0.00M
Inferred: n/a n/a 09/04/2026 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 09/04/2026 $0.00
Extra Operating Cost: n/a n/a 09/04/2026 $0.00
Total: n/a n/a 09/04/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $230.07 $217.59 $-12.48
EV / Production (AgEq): $228.93 $216.46 $-12.47
G
R
A
D
E		 Underground (Avg): n/a n/a 09/04/2026 n/a
Open Pit (Avg): n/a n/a 09/04/2026 n/a
Recovery Rate: n/a n/a 09/04/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/04/2026 0.00M
Annual Production: n/a n/a 09/04/2026 n/a
Cash Cost: n/a n/a 09/04/2026 n/a
Extra Operating Cost: n/a n/a 09/04/2026 n/a

Property

Last Analysis Data  (09/04/2026)
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		 09/04/2026
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.): 28.00M 28.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -19.31M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 25.20M 25.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -17.38M
Maximum Profit (Gold): $25,879.39M $23,527.98M n/a $-2,351.41M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $25,879.39M $23,527.98M n/a $-2,351.41M
Max Profit / Current MCap: 1.085 1.053 n/a -0.031
Max Profit Per Share (Gold): $18.12 $16.48 n/a $-1.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.12 $16.48 n/a $-1.65
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $946.89 $886.32 n/a $-60.57
FD MCap / Silver Eq.: $14.15 $13.38 n/a $-0.77
FD MCap / Per Metal
as % Spot Price:		 21.39% 20.45% n/a -0.94%
EV / Gold Eq.: $942.20 $881.68 n/a $-60.52
EV / Silver Eq.: $14.08 $13.31 n/a $-0.77
EV / Per Metal
as % Spot Price:		 21.28% 20.35% n/a -0.94%
Measured &
Indicated		 09/04/2026
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.): 80.00M 80.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -55.17M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 62.64M 62.64M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -43.20M
Maximum Profit (Gold): $64,328.77M $58,483.84M n/a $-5,844.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $64,328.77M $58,483.84M n/a $-5,844.94M
Max Profit / Current MCap: 2.696 2.618 n/a -0.077
Max Profit Per Share (Gold): $45.05 $40.96 n/a $-4.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $45.05 $40.96 n/a $-4.09
Total Free Profit Per Share: $21.86 $19.00 n/a $-2.86
FD MCap / Gold Eq.: $380.93 $356.56 n/a $-24.37
FD MCap / Silver Eq.: $5.69 $5.38 n/a $-0.31
FD MCap / Per Metal
as % Spot Price:		 8.60% 8.23% n/a -0.38%
EV / Gold Eq.: $379.05 $354.70 n/a $-24.35
EV / Silver Eq.: $5.66 $5.36 n/a $-0.31
EV / Per Metal
as % Spot Price:		 8.56% 8.18% n/a -0.38%

Reserves &
Resources		 09/04/2026
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.): 90.00M 90.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -62.07M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 67.14M 67.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -46.31M
Maximum Profit (Gold): $68,950.09M $62,685.26M n/a $-6,264.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $68,950.09M $62,685.26M n/a $-6,264.83M
Max Profit / Current MCap: 2.890 2.807 n/a -0.083
Max Profit Per Share (Gold): $48.28 $43.90 n/a $-4.39
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $48.28 $43.90 n/a $-4.39
Total Free Profit Per Share: $25.09 $21.94 n/a $-3.16
FD MCap / Gold Eq.: $355.40 $332.67 n/a $-22.74
FD MCap / Silver Eq.: $5.31 $5.02 n/a $-0.29
FD MCap / Per Metal
as % Spot Price:		 8.03% 7.68% n/a -0.35%
EV / Gold Eq.: $353.64 $330.93 n/a $-22.72
EV / Silver Eq.: $5.29 $5.00 n/a $-0.29
EV / Per Metal
as % Spot Price:		 7.99% 7.64% n/a -0.35%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults