Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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 development company with one mine in development in USA. They have approximately 2.9Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$42.83M which is a fall of roughly 11% over the last six months. As of 05/02/2021 they have ~C$15M debt and ~C$5.66M cash. They have 71M 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 05/02/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $48.11M $42.83M 05/02/2021 $-5.28M
Total Assets: $9.77M $9.70M 05/02/2021 $-0.07M
Total Liabilities: $16.29M $16.16M 05/02/2021 $-0.12M
Current Assets: $5.70M $5.66M 05/02/2021 $-0.04M
Current Liabilities: $0.24M $0.24M 05/02/2021 $0.00M
Total Debt: $14.66M $14.55M 05/02/2021 $-0.11M
Cash: $5.70M $5.66M 05/02/2021 $-0.04M
Enterprise Value: $57.07M $51.72M 08/22/1971 $-5.35M
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: 05/02/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/02/2021 0.00%
Misc 05/02/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 71,184,000 71,184,000 05/02/2021 0
Shares (FD): 86,890,000 86,890,000 05/02/2021 0
Insider Ownership: n/a 30% 05/03/2021 30%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2025 05/02/2021 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/02/2021 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/02/2021 0
Initial CapEx (Outstanding): $130.00M
270.21% of Mkt.Cap
$100.00M
233.48% of Mkt.Cap
05/03/2021 $-30.00M
Funding Option: n/a n/a 05/02/2021 n/a
Documentation: none PEA 05/03/2021 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/02/2021
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 05/02/2021 0.00M
Measured & Indicated: 1.30M 1.30M 05/02/2021 0.00M
Inferred: 1.60M 1.60M 05/02/2021 0.00M
Reserves & Resources: 2.90M 2.90M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 05/02/2021 0.00M
Measured & Indicated: 0.73M 0.83M 05/02/2021 0.10M
Inferred: 0.56M 0.64M 05/02/2021 0.08M
Reserves & Resources: 1.29M 1.47M never 0.18M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/02/2021 $0.00
Extra Operating Cost: n/a n/a 05/02/2021 $0.00
Average Grade: 1.00 g/t 1.00 g/t 05/02/2021 n/a
Recovery Rate: (CG)  70.00% (CG)  80.00% 05/03/2021 10.00%
F
U
T
U
R
E
Proven & Probable: 1.20M 1.20M 05/02/2021 0.00M
Annual Production: 75,000oz. 75,000oz. 05/02/2021 0oz.
Cash Cost: $850 $850 05/02/2021 $0
Extra Operating Cost: $450 $450 05/02/2021 $0
SILVER 05/02/2021
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 05/02/2021 0.00M
Measured & Indicated: n/a n/a 05/02/2021 0.00M
Inferred: n/a n/a 05/02/2021 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 05/02/2021 0.00M
Measured & Indicated: n/a n/a 05/02/2021 0.00M
Inferred: n/a n/a 05/02/2021 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 05/02/2021 $0.00
Extra Operating Cost: n/a n/a 05/02/2021 $0.00
Average Grade: n/a n/a 05/02/2021 n/a
Recovery Rate: n/a n/a 05/02/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/02/2021 0.00M
Annual Production: n/a n/a 05/02/2021 n/a
Cash Cost: n/a n/a 05/02/2021 n/a
Extra Operating Cost: n/a n/a 05/02/2021 n/a

Property

Last Analysis Data  (05/02/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA Arnett - Beartrack 100% (guess) 5,400 Open Pit show
3 million oz (1.1 gpt)

past producing mine.
Total Land Package Size (ha): 5,400  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA Arnett - Beartrack 100% (guess) 5,400 Open Pit show
3 million oz (1.1 gpt)

past producing mine.
Total Land Package Size (ha): 5,400  

Profitability (by resource)

Proven &
Probable
05/02/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
05/02/2021
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.60M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.73M 0.83M n/a 0.10M
Silver Eq. Oz.: n/a n/a n/a 12.61M
Maximum Profit (Gold): $238.80M $288.40M n/a $49.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $238.80M $288.40M n/a $49.61M
Max Profit / Current MCap: 4.963 6.734 n/a 1.770
Max Profit Per Share (Gold): $2.75 $3.32 n/a $0.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.75 $3.32 n/a $0.57
Total Free Profit Per Share: $2.07 $2.71 n/a $0.64
FD Mkt. Cap / Gold Eq.: $66.09 $51.48 n/a $-14.61
FD Mkt. Cap / Silver Eq.: $0.97 $0.69 n/a $-0.28
FD Mkt. Cap / Per Metal
as % Spot Price:
3.74% 2.87% n/a -0.87%

Reserves &
Resources
05/02/2021
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.): 2.90M 2.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.18M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.29M 1.47M n/a 0.18M
Silver Eq. Oz.: n/a n/a n/a 22.30M
Maximum Profit (Gold): $422.49M $510.25M n/a $87.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $422.49M $510.25M n/a $87.76M
Max Profit / Current MCap: 8.782 11.913 n/a 3.132
Max Profit Per Share (Gold): $4.86 $5.87 n/a $1.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.86 $5.87 n/a $1.01
Total Free Profit Per Share: $4.18 $5.26 n/a $1.08
FD Mkt. Cap / Gold Eq.: $37.35 $29.10 n/a $-8.26
FD Mkt. Cap / Silver Eq.: $0.55 $0.39 n/a $-0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
2.11% 1.62% n/a -0.49%

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.     ×