Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 using 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 5.5Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$65.57M which is a rise of roughly 23% over the last twelve months. As of 05/03/2024 they have no debt and ~C$3.62M cash. They have 187M 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 05/03/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $53.36M $65.57M 05/03/2024
Total Assets: $7.32M $7.24M 05/03/2024
Total Liabilities: $0.44M $0.43M 05/03/2024
Current Assets: $3.66M $3.62M 05/03/2024
Current Liabilities: $0.44M $0.43M 05/03/2024
Total Debt: $0.00M $0.00M 05/03/2024
Cash: $3.66M $3.62M 05/03/2024
Enterprise Value: $49.71M $61.95M 12/18/1971
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: 05/03/2024
Misc 05/03/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 187,000,000 187,000,000 05/03/2024
Shares (FD): 221,000,000 221,000,000 05/03/2024
Insider Ownership: n/a 30% 07/07/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2027 05/03/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/03/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/03/2024
Initial CapEx (Outstanding): $100.00M
187.39% of MCap		 $100.00M
152.5% of MCap 		05/03/2024
Funding Option: n/a n/a 05/03/2024
Documentation: none PEA 07/07/2024
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 09/16/2023
Cash Flow Multiplier: 4 4 09/16/2023

Resource Data

GOLD 05/03/2024
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 05/03/2024
Measured & Indicated: 3.00M 3.00M 05/03/2024
Inferred: 2.50M 2.50M 05/03/2024
Reserves & Resources: 5.50M 5.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/03/2024
Measured & Indicated: 1.92M 1.92M 05/03/2024
Inferred: 1.00M 1.00M 05/03/2024
Reserves & Resources: 2.92M 2.92M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/03/2024
Extra Operating Cost: n/a n/a 05/03/2024
Total: $1,650 $1,650 05/03/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 05/03/2024
Open Pit (Avg): n/a 1.00 g/t 05/03/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/07/2024
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 05/03/2024
Annual Production: 250,000oz. 250,000oz. 05/03/2024
Cash Cost: $1,100 $1,100 05/03/2024
Extra Operating Cost: $550 $550 05/03/2024
SILVER 05/03/2024
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 05/03/2024
Measured & Indicated: n/a n/a 05/03/2024
Inferred: n/a n/a 05/03/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/03/2024
Measured & Indicated: n/a n/a 05/03/2024
Inferred: n/a n/a 05/03/2024
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 05/03/2024
Extra Operating Cost: n/a n/a 05/03/2024
Total: n/a n/a 05/03/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/03/2024
Open Pit (Avg): n/a n/a 05/03/2023
Recovery Rate: n/a n/a 05/03/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/03/2024
Annual Production: n/a n/a 05/03/2024
Cash Cost: n/a n/a 05/03/2024
Extra Operating Cost: n/a n/a 05/03/2024

Property

Last Analysis Data  (05/03/2024)
Stage Name Owned Au Ag Cu Notes
Dev Arnett - Beartrack 100% show
4 million oz (1.1 gpt)

past producing mine.

OP and UG
Dev Mercur 100% show
1.6M oz at .6 gpt
Total Land Package Size (ha): 5,400  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Arnett - Beartrack 100% show
4 million oz (1.1 gpt)

past producing mine.

OP and UG
Dev Mercur 100% show
1.6M oz at .6 gpt
Total Land Package Size (ha): 5,400  

Profitability (by resource)

Proven &
Probable		 05/03/2024
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		 05/03/2024
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.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.92M 1.92M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,250.11M $3,054.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,250.11M $3,054.53M n/a
Max Profit / Current MCap: 23.426 46.582 n/a
Max Profit Per Share (Gold): $5.66 $13.82 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.66 $13.82 n/a
Total Free Profit Per Share: $5.33 $13.41 n/a
FD MCap / Gold Eq.: $27.79 $34.15 n/a
FD MCap / Silver Eq.: $0.32 $0.34 n/a
FD MCap / Per Metal
as % Spot Price:		 1.21% 1.05% n/a

Reserves &
Resources		 05/03/2024
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.): 5.50M 5.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.92M 2.92M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,901.21M $4,645.43M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,901.21M $4,645.43M n/a
Max Profit / Current MCap: 35.627 70.844 n/a
Max Profit Per Share (Gold): $8.60 $21.02 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $8.60 $21.02 n/a
Total Free Profit Per Share: $8.27 $20.61 n/a
FD MCap / Gold Eq.: $18.28 $22.46 n/a
FD MCap / Silver Eq.: $0.21 $0.23 n/a
FD MCap / Per Metal
as % Spot Price:		 0.79% 0.69% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults