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

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$188.24M which is a fall of roughly 10% over the last two months. As of 05/06/2026 they have no debt and ~C$33.91M cash. They have 319M 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 05/06/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $209.41M $188.24M 06/05/2026 $-21.17M
MCap (OS): $181.57M $166.94M 06/05/2026 $-14.62M
Total Assets: $61.68M $59.35M 05/06/2026 $-2.33M
Total Liabilities: $1.47M $1.41M 05/06/2026 $-0.06M
Current Assets: $35.25M $33.91M 05/06/2026 $-1.33M
Current Liabilities: $0.44M $0.42M 05/06/2026 $-0.02M
Total Debt: $0.00M $0.00M 05/06/2026 $0.00M
Cash: $35.25M $33.91M 05/06/2026 $-1.33M
Debt (Net): $-35.25M $-33.91M $1.33M
Enterprise Value: $174.17M $154.33M $-19.84M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 05/06/2026 n/a
Misc 05/06/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 313,000,001 319,320,099 06/05/2026 6,320,098
Shares (FD): 361,000,000 360,052,327 06/05/2026 -947,673
Insider Ownership: 35% 35% 06/05/2026 n/a
Dividend (Annual): n/a n/a 06/05/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2029 05/06/2026 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/06/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/06/2026
Development Phase: PEA Released PEA Released 05/06/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 05/06/2026 0
Cash Flow Multiple: 4 4 05/06/2026 0.00

Resource Data

GOLD 05/06/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.80M 0.80M 05/06/2026 0.00M
Measured & Indicated: 3.20M 3.20M 05/06/2026 0.00M
Inferred: 2.80M 2.80M 05/06/2026 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.60M 0.60M 05/06/2026 0.00M
Measured & Indicated: 2.04M 2.04M 05/06/2026 0.00M
Inferred: 1.05M 1.05M 05/06/2026 0.00M
Reserves & Resources: 3.09M 3.09M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/06/2026 $0.00
Extra Operating Cost: n/a n/a 05/06/2026 $0.00
Total: $2,500 $2,500 05/06/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 05/06/2026 n/a
Open Pit (Avg): n/a 0.80 g/t 05/06/2026 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 06/05/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 05/06/2026 0.00M
Annual Production: 200,000oz. 200,000oz. 05/06/2026 0oz.
Cash Cost: $1,500 $1,500 05/06/2026 $0
Extra Operating Cost: $1,000 $1,000 05/06/2026 $0
SILVER 05/06/2026
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 05/06/2026 0.00M
Measured & Indicated: n/a n/a 05/06/2026 0.00M
Inferred: n/a n/a 05/06/2026 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 05/06/2026 0.00M
Measured & Indicated: n/a n/a 05/06/2026 0.00M
Inferred: n/a n/a 05/06/2026 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 05/06/2026 $0.00
Extra Operating Cost: n/a n/a 05/06/2026 $0.00
Total: n/a n/a 05/06/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/06/2026 n/a
Open Pit (Avg): n/a n/a 05/06/2026 n/a
Recovery Rate: n/a n/a 05/06/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/06/2026 0.00M
Annual Production: n/a n/a 05/06/2026 n/a
Cash Cost: n/a n/a 05/06/2026 n/a
Extra Operating Cost: n/a n/a 05/06/2026 n/a

Property

Last Analysis Data  (05/06/2026)
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
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		 05/06/2026
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.89M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.42M
Maximum Profit (Gold): $1,291.18M $972.34M n/a $-318.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,291.18M $972.34M n/a $-318.84M
Max Profit / Current MCap: 6.166 5.165 n/a -1.000
Max Profit Per Share (Gold): $3.58 $2.70 n/a $-0.88
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.58 $2.70 n/a $-0.88
Total Free Profit Per Share: $2.79 $1.96 n/a $-0.83
FD MCap / Gold Eq.: $349.02 $313.73 n/a $-35.28
FD MCap / Silver Eq.: $5.69 $4.57 n/a $-1.12
FD MCap / Per Metal
as % Spot Price:		 7.50% 7.61% n/a 0.11%
EV / Gold Eq.: $290.28 $257.21 n/a $-33.06
EV / Silver Eq.: $4.73 $3.74 n/a $-0.99
EV / Per Metal
as % Spot Price:		 6.24% 6.24% n/a 0.00%
Measured &
Indicated		 05/06/2026
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.): 3.20M 3.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 23.57M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.04M 2.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 15.02M
Maximum Profit (Gold): $4,390.02M $3,305.96M n/a $-1,084.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,390.02M $3,305.96M n/a $-1,084.06M
Max Profit / Current MCap: 20.964 17.562 n/a -3.401
Max Profit Per Share (Gold): $12.16 $9.18 n/a $-2.98
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.16 $9.18 n/a $-2.98
Total Free Profit Per Share: $11.37 $8.44 n/a $-2.93
FD MCap / Gold Eq.: $102.65 $92.27 n/a $-10.38
FD MCap / Silver Eq.: $1.67 $1.34 n/a $-0.33
FD MCap / Per Metal
as % Spot Price:		 2.21% 2.24% n/a 0.03%
EV / Gold Eq.: $85.38 $75.65 n/a $-9.72
EV / Silver Eq.: $1.39 $1.10 n/a $-0.29
EV / Per Metal
as % Spot Price:		 1.84% 1.84% n/a 0.00%

Reserves &
Resources		 05/06/2026
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 44.19M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.09M 3.09M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 22.76M
Maximum Profit (Gold): $6,649.59M $5,007.56M n/a $-1,642.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,649.59M $5,007.56M n/a $-1,642.03M
Max Profit / Current MCap: 31.754 26.602 n/a -5.152
Max Profit Per Share (Gold): $18.42 $13.91 n/a $-4.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.42 $13.91 n/a $-4.51
Total Free Profit Per Share: $17.63 $13.17 n/a $-4.46
FD MCap / Gold Eq.: $67.77 $60.92 n/a $-6.85
FD MCap / Silver Eq.: $1.11 $0.89 n/a $-0.22
FD MCap / Per Metal
as % Spot Price:		 1.46% 1.48% n/a 0.02%
EV / Gold Eq.: $56.36 $49.94 n/a $-6.42
EV / Silver Eq.: $0.92 $0.73 n/a $-0.19
EV / Per Metal
as % Spot Price:		 1.21% 1.21% n/a 0.00%

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.     ×