Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Borealis Mining Company Ltd

www: borealismining.com   email: kmalcolm@borealismining.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:BOGO CAD
OTCMKTS:BORMF USD

Description

Borealis Mining Company Ltd are a gold focused junior, emerging mid-tier producer with one mine in development in USA and two exploration properties. They have approximately 2Moz. of gold in the reserves and resources category of which 1.8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$72.78M which is a fall of roughly 16% over the last ten months. As of 09/21/2024 they have no debt and ~C$1.47M cash. They have 97M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 09/21/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $86.44M $72.78M 01/09/2025
Total Assets: $1.47M $1.47M 09/21/2024
Total Liabilities: $0.07M $0.07M 09/21/2024
Current Assets: $1.47M $1.47M 09/21/2024
Current Liabilities: $0.07M $0.07M 09/21/2024
Total Debt: $0.00M $0.00M 09/21/2024
Cash: $1.47M $1.47M 09/21/2024
Enterprise Value: $84.97M $71.31M 04/05/1972
Cash Flow: $0.00M $7.66M never
Cash Flow Multiple: 0.00 9.50 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/21/2024
Misc 09/21/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 83,220,583 97,000,000 01/09/2025
Shares (FD): 143,000,000 157,000,000 01/09/2025
Insider Ownership: n/a 30% 04/01/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2026 09/21/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
5,000		 01/22/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
451,979		 01/22/2025
Initial CapEx (Outstanding): n/a n/a 09/21/2024
Funding Option: n/a n/a 09/21/2024
Documentation: none PRODUCER 04/01/2025
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 09/20/2024
Cash Flow Multiplier: 6 6 09/20/2024

Resource Data

GOLD 09/21/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/21/2024
Measured & Indicated: 15.00M 1.80M 11/21/2024
Inferred: 2.00M 0.20M 11/21/2024
Reserves & Resources: 17.00M 2.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/21/2024
Measured & Indicated: 10.20M 1.22M 11/21/2024
Inferred: 0.85M 0.09M 11/21/2024
Reserves & Resources: 11.05M 1.31M never
C
U
R
R
E
N
T		 Annual Production: n/a (guess) 
5,000oz.		 01/22/2025
Cash Cost: n/a $1,200 01/22/2025
Extra Operating Cost: n/a $600 01/22/2025
Total: $1,700 $1,800 01/22/2025
Margin (Free Cash Flow): $1,532 (46%)
G
R
A
D
E		 Underground (Avg): n/a n/a 09/21/2024
Open Pit (Avg): n/a 1.20 g/t 09/20/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/01/2025
F
U
T
U
R
E		 Proven & Probable: 15.00M 1.80M 11/21/2024
Annual Production: 75,000oz. 80,000oz. 01/09/2025
Cash Cost: $1,100 $1,200 11/21/2024
Extra Operating Cost: $600 $600 09/21/2024
SILVER 09/21/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/21/2024
Measured & Indicated: n/a n/a 09/21/2024
Inferred: n/a n/a 09/21/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/21/2024
Measured & Indicated: n/a n/a 09/21/2024
Inferred: n/a n/a 09/21/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/21/2024
Extra Operating Cost: n/a n/a 09/21/2024
Total: n/a n/a 09/21/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/21/2024
Open Pit (Avg): n/a n/a never
Recovery Rate: n/a n/a 09/21/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/21/2024
Annual Production: n/a n/a 09/21/2024
Cash Cost: n/a n/a 09/21/2024
Extra Operating Cost: n/a n/a 09/21/2024

Property

Last Analysis Data  (09/21/2024)
Stage Name Owned Au Ag Cu Notes
Dev Borealis 100% show
2M oz historical deposit at 1.2 gpt

Targeting 100K oz annual production.

Needs an updated resource and PEA.
Total Land Package Size (ha): 5,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Borealis 100% show
2M oz historical deposit at 1.2 gpt

Targeting 100K oz annual production.

Needs an updated resource and PEA.
Exp Big Balds 100% n/a
Exp Sandman 100% n/a
Total Land Package Size (ha): 17,300  

Profitability (by resource)

Proven &
Probable		 09/21/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 09/21/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 15.00M 1.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.20M 1.22M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $9,398.28M $1,875.16M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $9,398.28M $1,875.16M n/a
Max Profit / Current MCap: 108.722 25.764 n/a
Max Profit Per Share (Gold): $65.72 $11.94 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $65.72 $11.94 n/a
Total Free Profit Per Share: $64.90 $11.31 n/a
FD MCap / Gold Eq.: $8.47 $59.46 n/a
FD MCap / Silver Eq.: $0.10 $0.66 n/a
FD MCap / Per Metal
as % Spot Price:		 0.32% 1.78% n/a

Reserves &
Resources		 09/21/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 17.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 11.05M 1.31M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10,181.47M $2,005.37M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,181.47M $2,005.37M n/a
Max Profit / Current MCap: 117.782 27.554 n/a
Max Profit Per Share (Gold): $71.20 $12.77 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $71.20 $12.77 n/a
Total Free Profit Per Share: $70.38 $12.14 n/a
FD MCap / Gold Eq.: $7.82 $55.60 n/a
FD MCap / Silver Eq.: $0.09 $0.62 n/a
FD MCap / Per Metal
as % Spot Price:		 0.30% 1.67% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults