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

Revival Gold Inc

www: revival-gold.com   email: info@revival-gold.com
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:RVG CAD
OTCMKTS:RVLGF USD

Description

Revival Gold Inc are a gold focused junior, late stage developer with two mines in development in USA. They have approximately 6Moz. of gold in the reserves and resources category of which 3.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$189.74M which is a rise of roughly 147% over the last ten months. As of 05/06/2025 they have no debt and ~C$17.63M cash. They have 273M 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 05/06/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $76.67M $189.74M 01/08/2026
MCap (OS): $63.60M $163.11M 01/08/2026
Total Assets: $7.24M $22.03M 07/11/2025
Total Liabilities: $0.43M $0.44M 05/06/2025
Current Assets: $2.17M $17.63M 07/11/2025
Current Liabilities: $0.43M $0.44M 05/06/2025
Total Debt: $0.00M $0.00M 05/06/2025
Cash: $2.17M $17.63M 07/11/2025
Debt (Net): $-2.17M $-17.63M
Enterprise Value: $74.49M $172.11M
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: 05/06/2025
Misc 05/06/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 209,091,865 272,511,884 01/08/2026
Shares (FD): 252,033,029 317,000,000 01/08/2026
Insider Ownership: n/a 35% 01/08/2026
Dividend (Annual): n/a n/a 01/08/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 05/06/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/06/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/06/2025
Development Phase: none PEA Released 07/11/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 09/16/2023
Cash Flow Multiple: 3 4 01/08/2026

Resource Data

GOLD 05/06/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.80M 0.80M 05/06/2025
Measured & Indicated: 3.20M 3.20M 05/06/2025
Inferred: 2.80M 2.80M 05/06/2025
Reserves & Resources: 6.00M 6.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.60M 0.60M 05/06/2025
Measured & Indicated: 2.04M 2.04M 05/06/2025
Inferred: 1.05M 1.05M 05/06/2025
Reserves & Resources: 3.09M 3.09M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/06/2025
Extra Operating Cost: n/a n/a 05/06/2025
Total: $1,900 $2,000 05/06/2025
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): 4.00 g/t 4.00 g/t 05/06/2025
Open Pit (Avg): n/a 0.80 g/t 05/06/2025
Recovery Rate: (CG)  75.00% (CG)  75.00% 07/11/2025
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 05/06/2025
Annual Production: 250,000oz. 250,000oz. 05/06/2025
Cash Cost: $1,250 $1,250 05/06/2025
Extra Operating Cost: $650 $750 07/05/2025
SILVER 05/06/2025
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 05/06/2025
Measured & Indicated: n/a n/a 05/06/2025
Inferred: n/a n/a 05/06/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/06/2025
Measured & Indicated: n/a n/a 05/06/2025
Inferred: n/a n/a 05/06/2025
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 05/06/2025
Extra Operating Cost: n/a n/a 05/06/2025
Total: n/a n/a 05/06/2025
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 05/06/2025
Open Pit (Avg): n/a n/a 05/03/2023
Recovery Rate: n/a n/a 05/06/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/06/2025
Annual Production: n/a n/a 05/06/2025
Cash Cost: n/a n/a 05/06/2025
Extra Operating Cost: n/a n/a 05/06/2025

Property

Last Analysis Data  (05/06/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Arnett - Beartrack
100 show
4.6 million oz (1.1 gpt)

past producing mine.

OP and UG

Size: 6,300 ha
Dev Mercur
100 show
1.6M oz at .6 gpt
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Arnett - Beartrack
100 show
4.6 million oz (1.1 gpt)

past producing mine.

OP and UG

Size: 6,300 ha
Dev Mercur
100 40.00 208.00 show
1.6M oz at .6 gpt

Size: 7,200 ha

Profitability (by resource)

Proven &
Probable		 05/06/2025
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.): 0.80M 0.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $877.26M $1,799.28M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $877.26M $1,799.28M n/a
Max Profit / Current MCap: 11.443 9.483 n/a
Max Profit Per Share (Gold): $3.48 $5.68 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.48 $5.68 n/a
Total Free Profit Per Share: $3.06 $4.86 n/a
FD MCap / Gold Eq.: $127.78 $316.23 n/a
FD MCap / Silver Eq.: $1.25 $4.87 n/a
FD MCap / Per Metal
as % Spot Price:		 3.80% 6.33% n/a
EV / Gold Eq.: $124.15 $286.86 n/a
EV / Silver Eq.: $1.22 $4.42 n/a
EV / Per Metal
as % Spot Price:		 3.69% 5.74% n/a
Measured &
Indicated		 05/06/2025
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.): 3.20M 3.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.04M 2.04M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,982.68M $6,117.55M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,982.68M $6,117.55M n/a
Max Profit / Current MCap: 38.905 32.242 n/a
Max Profit Per Share (Gold): $11.83 $19.30 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $11.83 $19.30 n/a
Total Free Profit Per Share: $11.41 $18.48 n/a
FD MCap / Gold Eq.: $37.58 $93.01 n/a
FD MCap / Silver Eq.: $0.37 $1.43 n/a
FD MCap / Per Metal
as % Spot Price:		 1.12% 1.86% n/a
EV / Gold Eq.: $36.52 $84.37 n/a
EV / Silver Eq.: $0.36 $1.30 n/a
EV / Per Metal
as % Spot Price:		 1.09% 1.69% n/a

Reserves &
Resources		 05/06/2025
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.: 3.09M 3.09M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,517.89M $9,266.29M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,517.89M $9,266.29M n/a
Max Profit / Current MCap: 58.930 48.837 n/a
Max Profit Per Share (Gold): $17.93 $29.23 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $17.93 $29.23 n/a
Total Free Profit Per Share: $17.51 $28.42 n/a
FD MCap / Gold Eq.: $24.81 $61.40 n/a
FD MCap / Silver Eq.: $0.24 $0.95 n/a
FD MCap / Per Metal
as % Spot Price:		 0.74% 1.23% n/a
EV / Gold Eq.: $24.11 $55.70 n/a
EV / Silver Eq.: $0.24 $0.86 n/a
EV / Per Metal
as % Spot Price:		 0.72% 1.11% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults