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$21989.32M which is a fall of roughly 8% over the last two weeks. As of 09/04/2026 they have ~A$613M debt and ~A$729.67M 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 $21,989.32M 09/04/2026 $-1,872.38M
MCap (OS): $23,808.31M $21,940.12M 09/04/2026 $-1,868.19M
Total Assets: $15,492.12M $15,320.30M 09/04/2026 $-171.82M
Total Liabilities: $4,179.27M $4,132.92M 09/04/2026 $-46.35M
Current Assets: $1,729.35M $1,710.17M 09/04/2026 $-19.18M
Current Liabilities: $636.26M $629.20M 09/04/2026 $-7.06M
Total Debt: $619.68M $612.81M 09/04/2026 $-6.87M
Cash: $737.86M $729.67M 09/04/2026 $-8.18M
Debt (Net): $-118.17M $-116.86M $1.31M
Enterprise Value: $23,743.53M $21,872.46M $-1,871.07M
Cash Flow: $1,591.79M $1,368.57M never $-223.22M
Cash Flow Multiple: 14.99 16.07 never 1.08
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% 2.78% 09/04/2026 0.19
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) 
104,527,988		 09/04/2026 812,933
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%) $883 (21%) $-144.01
MCap / Production (AuEq): $15,394.65 $14,186.66 $-1,207.99
EV / Production (AuEq): $15,318.41 $14,111.26 $-1,207.14
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 $210.37 $-19.70
EV / Production (AgEq): $228.93 $209.25 $-19.68
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 14.69M
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 13.22M
Maximum Profit (Gold): $25,879.39M $22,250.34M n/a $-3,629.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $25,879.39M $22,250.34M n/a $-3,629.05M
Max Profit / Current MCap: 1.085 1.012 n/a -0.073
Max Profit Per Share (Gold): $18.12 $15.58 n/a $-2.54
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.12 $15.58 n/a $-2.54
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $946.89 $872.59 n/a $-74.30
FD MCap / Silver Eq.: $14.15 $12.94 n/a $-1.21
FD MCap / Per Metal
as % Spot Price:		 21.39% 20.37% n/a -1.02%
EV / Gold Eq.: $942.20 $867.95 n/a $-74.25
EV / Silver Eq.: $14.08 $12.87 n/a $-1.21
EV / Per Metal
as % Spot Price:		 21.28% 20.27% n/a -1.02%
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 41.96M
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 32.85M
Maximum Profit (Gold): $64,328.77M $55,307.99M n/a $-9,020.79M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $64,328.77M $55,307.99M n/a $-9,020.79M
Max Profit / Current MCap: 2.696 2.515 n/a -0.181
Max Profit Per Share (Gold): $45.05 $38.73 n/a $-6.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $45.05 $38.73 n/a $-6.32
Total Free Profit Per Share: $21.86 $17.12 n/a $-4.74
FD MCap / Gold Eq.: $380.93 $351.04 n/a $-29.89
FD MCap / Silver Eq.: $5.69 $5.21 n/a $-0.49
FD MCap / Per Metal
as % Spot Price:		 8.60% 8.20% n/a -0.41%
EV / Gold Eq.: $379.05 $349.18 n/a $-29.87
EV / Silver Eq.: $5.66 $5.18 n/a $-0.49
EV / Per Metal
as % Spot Price:		 8.56% 8.15% n/a -0.41%

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 47.20M
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 35.21M
Maximum Profit (Gold): $68,950.09M $59,281.26M n/a $-9,668.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $68,950.09M $59,281.26M n/a $-9,668.83M
Max Profit / Current MCap: 2.890 2.696 n/a -0.194
Max Profit Per Share (Gold): $48.28 $41.51 n/a $-6.77
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $48.28 $41.51 n/a $-6.77
Total Free Profit Per Share: $25.09 $19.90 n/a $-5.19
FD MCap / Gold Eq.: $355.40 $327.51 n/a $-27.89
FD MCap / Silver Eq.: $5.31 $4.86 n/a $-0.45
FD MCap / Per Metal
as % Spot Price:		 8.03% 7.65% n/a -0.38%
EV / Gold Eq.: $353.64 $325.77 n/a $-27.87
EV / Silver Eq.: $5.29 $4.83 n/a $-0.45
EV / Per Metal
as % Spot Price:		 7.99% 7.61% n/a -0.38%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults