Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Northisle Copper & Gold Inc

www: www.northisle.ca   email: info@northisle.ca
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:NCX CAD
OTCMKTS:NTCPF USD

Description

Northisle Copper & Gold Inc are a gold focused junior, late stage developer with one mine in development in Canada and two exploration properties. They have approximately 6Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$477.73M which is a rise of roughly 28% over the last one months. As of 10/28/2025 they have no debt and ~C$31.04M cash. They have 292M 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 10/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $372.99M $477.73M 10/28/2025
MCap (OS): $357.09M $457.37M 10/28/2025
Total Assets: $37.90M $38.26M 10/28/2025
Total Liabilities: $1.79M $1.80M 10/28/2025
Current Assets: $30.75M $31.04M 10/28/2025
Current Liabilities: $0.43M $0.43M 10/28/2025
Total Debt: $0.00M $0.00M 10/28/2025
Cash: $30.75M $31.04M 10/28/2025
Debt (Net): $-30.75M $-31.04M
Enterprise Value: $342.24M $446.69M 02/26/1984
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 10/28/2025
Misc 10/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 292,000,000 292,000,000 10/28/2025
Shares (FD): 305,000,000 305,000,000 10/28/2025
Insider Ownership: 30% 30% 11/23/2025
Dividend (Annual): n/a n/a 11/23/2025
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Developer never
Production ETA: n/a 01/01/2030 10/28/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/28/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/28/2025
Development Phase: PEA Released PFS Underway 11/23/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 15
Developer: Strong Path to Production
 11/23/2025
Cash Flow Multiple: none 6 11/23/2025

Resource Data

GOLD 10/28/2025
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 10/28/2025
Measured & Indicated: 5.00M 5.00M 10/28/2025
Inferred: 1.00M 1.00M 10/28/2025
Reserves & Resources: 6.00M 6.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/28/2025
Measured & Indicated: 2.40M 2.40M 10/28/2025
Inferred: 0.30M 0.30M 10/28/2025
Reserves & Resources: 2.70M 2.70M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 n/a 10/28/2025
Extra Operating Cost: $350 n/a 10/28/2025
Total: $1,100 $1,200 10/28/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/28/2025
Open Pit (Avg): n/a 0.24 g/t 10/28/2025
Recovery Rate: (CG)  60.00% (CG)  60.00% 11/23/2025
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 10/28/2025
Annual Production: n/a 175,000oz. 11/23/2025
Cash Cost: n/a $500 11/23/2025
Extra Operating Cost: n/a $700 11/23/2025
SILVER 10/28/2025
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 10/28/2025
Measured & Indicated: n/a n/a 10/28/2025
Inferred: n/a n/a 10/28/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/28/2025
Measured & Indicated: n/a n/a 10/28/2025
Inferred: n/a n/a 10/28/2025
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 10/28/2025
Extra Operating Cost: n/a n/a 10/28/2025
Total: n/a n/a 10/28/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/28/2025
Open Pit (Avg): n/a n/a 10/28/2025
Recovery Rate: n/a n/a 10/28/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/28/2025
Annual Production: n/a n/a 10/28/2025
Cash Cost: n/a n/a 10/28/2025
Extra Operating Cost: n/a n/a 10/28/2025

Property

Last Analysis Data  (10/28/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Hushamu
100 show
PEA released in 2017.

1.4 billion lbs of copper
4.5 million oz of gold (.25 gpt)

Size: 38,000 ha
Exp Pemberton
35 show
JV with Freeport.

Early exploration.
Exp Red Dog
100 show
Size: 400 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev North Island
100 3800.00 45.00 1100.00 show
PEA released in 2017.

1.4 billion lbs of copper
4.5 million oz of gold (.25 gpt)

Size: 38,000 ha
Exp Pemberton
35 show
JV with Freeport.

Early exploration.
Exp Red Dog
100 show
Size: 400 ha

Profitability (by resource)

Proven &
Probable		 10/28/2025
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 10/28/2025
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.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.40M 2.40M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $6,883.18M $7,180.20M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,883.18M $7,180.20M n/a
Max Profit / Current MCap: 18.454 15.030 n/a
Max Profit Per Share (Gold): $22.57 $23.54 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $22.57 $23.54 n/a
Total Free Profit Per Share: $20.86 $21.37 n/a
FD MCap / Gold Eq.: $155.41 $199.05 n/a
FD MCap / Silver Eq.: $1.84 $2.85 n/a
FD MCap / Per Metal
as % Spot Price:		 3.92% 4.75% n/a
EV / Gold Eq.: $142.60 $186.12 n/a
EV / Silver Eq.: $1.69 $2.66 n/a
EV / Per Metal
as % Spot Price:		 3.59% 4.44% n/a

Reserves &
Resources		 10/28/2025
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.): 6.00M 6.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.70M 2.70M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,743.57M $8,077.73M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,743.57M $8,077.73M n/a
Max Profit / Current MCap: 20.761 16.909 n/a
Max Profit Per Share (Gold): $25.39 $26.48 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $25.39 $26.48 n/a
Total Free Profit Per Share: $23.68 $24.31 n/a
FD MCap / Gold Eq.: $138.15 $176.94 n/a
FD MCap / Silver Eq.: $1.63 $2.53 n/a
FD MCap / Per Metal
as % Spot Price:		 3.48% 4.22% n/a
EV / Gold Eq.: $126.76 $165.44 n/a
EV / Silver Eq.: $1.50 $2.37 n/a
EV / Per Metal
as % Spot Price:		 3.19% 3.95% n/a

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.     ×