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$232.48M which is a rise of roughly 11% over the last days. As of 05/06/2026 they have no debt and ~C$35.13M cash. They have 313M 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 $232.48M 05/06/2026 $23.07M
MCap (OS): $181.57M $201.57M 05/06/2026 $20.00M
Total Assets: $61.68M $61.47M 05/06/2026 $-0.21M
Total Liabilities: $1.47M $1.46M 05/06/2026 $0.00M
Current Assets: $35.25M $35.13M 05/06/2026 $-0.12M
Current Liabilities: $0.44M $0.44M 05/06/2026 $0.00M
Total Debt: $0.00M $0.00M 05/06/2026 $0.00M
Cash: $35.25M $35.13M 05/06/2026 $-0.12M
Debt (Net): $-35.25M $-35.13M $0.12M
Enterprise Value: $174.17M $197.35M $23.19M
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: 313,000,001 313,000,001 05/06/2026 0
Shares (FD): 361,000,000 361,000,000 05/06/2026 0
Insider Ownership: 35% 35% 05/06/2026 n/a
Dividend (Annual): n/a n/a 05/06/2026 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% 05/06/2026 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 -2.17M
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 -1.63M
Maximum Profit (Gold): $1,291.18M $1,328.85M n/a $37.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,291.18M $1,328.85M n/a $37.67M
Max Profit / Current MCap: 6.166 5.716 n/a -0.450
Max Profit Per Share (Gold): $3.58 $3.68 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.58 $3.68 n/a $0.10
Total Free Profit Per Share: $2.79 $2.80 n/a $0.01
FD MCap / Gold Eq.: $349.02 $387.46 n/a $38.44
FD MCap / Silver Eq.: $5.69 $6.61 n/a $0.92
FD MCap / Per Metal
as % Spot Price:		 7.50% 8.22% n/a 0.72%
EV / Gold Eq.: $290.28 $328.92 n/a $38.64
EV / Silver Eq.: $4.73 $5.61 n/a $0.88
EV / Per Metal
as % Spot Price:		 6.24% 6.98% n/a 0.74%
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 -8.68M
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 -5.53M
Maximum Profit (Gold): $4,390.02M $4,518.09M n/a $128.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,390.02M $4,518.09M n/a $128.07M
Max Profit / Current MCap: 20.964 19.435 n/a -1.529
Max Profit Per Share (Gold): $12.16 $12.52 n/a $0.35
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.16 $12.52 n/a $0.35
Total Free Profit Per Share: $11.37 $11.64 n/a $0.26
FD MCap / Gold Eq.: $102.65 $113.96 n/a $11.31
FD MCap / Silver Eq.: $1.67 $1.94 n/a $0.27
FD MCap / Per Metal
as % Spot Price:		 2.21% 2.42% n/a 0.21%
EV / Gold Eq.: $85.38 $96.74 n/a $11.37
EV / Silver Eq.: $1.39 $1.65 n/a $0.26
EV / Per Metal
as % Spot Price:		 1.84% 2.05% n/a 0.22%

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 -16.27M
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 -8.38M
Maximum Profit (Gold): $6,649.59M $6,843.58M n/a $193.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,649.59M $6,843.58M n/a $193.99M
Max Profit / Current MCap: 31.754 29.438 n/a -2.316
Max Profit Per Share (Gold): $18.42 $18.96 n/a $0.54
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.42 $18.96 n/a $0.54
Total Free Profit Per Share: $17.63 $18.08 n/a $0.45
FD MCap / Gold Eq.: $67.77 $75.24 n/a $7.46
FD MCap / Silver Eq.: $1.11 $1.28 n/a $0.18
FD MCap / Per Metal
as % Spot Price:		 1.46% 1.60% n/a 0.14%
EV / Gold Eq.: $56.36 $63.87 n/a $7.50
EV / Silver Eq.: $0.92 $1.09 n/a $0.17
EV / Per Metal
as % Spot Price:		 1.21% 1.35% n/a 0.14%

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.     ×