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 2.4Moz. of gold in the reserves and resources category of which 1.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$28.89M which is a fall of roughly 4% over the last nine months. As of 07/11/2019 they have no debt and ~C$2.83M cash. They have 51M 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 07/11/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $30.16M $28.89M 07/11/2019 $-1.27M
Total Assets: $6.87M $6.36M 07/11/2019 $-0.50M
Total Liabilities: $0.23M $0.21M 07/11/2019 $-0.02M
Current Assets: $3.05M $2.83M 07/11/2019 $-0.22M
Current Liabilities: $0.23M $0.21M 07/11/2019 $-0.02M
Total Debt: $0.00M $0.00M 07/11/2019 $0.00M
Cash: $3.05M $2.83M 07/11/2019 $-0.22M
Enterprise Value: $27.10M $26.06M 10/29/1970 $-1.04M
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: 07/11/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/11/2019 0.00%
Misc 07/11/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 51,000,000 51,000,000 07/11/2019 0
Shares (FD): 67,000,000 67,000,000 07/11/2019 0
Insider Ownership: n/a 35% 01/25/2020 35%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2025 07/11/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/11/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/11/2019 0
Initial CapEx (Outstanding): n/a n/a 07/11/2019 n/a
Funding Option: n/a n/a 07/11/2019 n/a
Documentation: none none 01/25/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/11/2019
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 07/11/2019 0.00M
Measured & Indicated: 1.20M 1.20M 07/11/2019 0.00M
Inferred: 1.20M 1.20M 07/11/2019 0.00M
Reserves & Resources: 2.40M 2.40M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/11/2019 0.00M
Measured & Indicated: 0.77M 0.77M 07/11/2019 0.00M
Inferred: 0.48M 0.48M 07/11/2019 0.00M
Reserves & Resources: 1.25M 1.25M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/11/2019 $0.00
Extra Operating Cost: n/a n/a 07/11/2019 $0.00
Average Grade: 1.20 g/t 1.20 g/t 07/11/2019 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 01/25/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 07/11/2019 0.00M
Annual Production: 80,000oz. 80,000oz. 07/11/2019 0oz.
Cash Cost: $800 $800 07/11/2019 $0
Extra Operating Cost: $400 $400 07/11/2019 $0
SILVER 07/11/2019
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 07/11/2019 0.00M
Measured & Indicated: n/a n/a 07/11/2019 0.00M
Inferred: n/a n/a 07/11/2019 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 07/11/2019 0.00M
Measured & Indicated: n/a n/a 07/11/2019 0.00M
Inferred: n/a n/a 07/11/2019 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 07/11/2019 $0.00
Extra Operating Cost: n/a n/a 07/11/2019 $0.00
Average Grade: n/a n/a 07/11/2019 n/a
Recovery Rate: n/a n/a 07/11/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/11/2019 0.00M
Annual Production: n/a n/a 07/11/2019 n/a
Cash Cost: n/a n/a 07/11/2019 n/a
Extra Operating Cost: n/a n/a 07/11/2019 n/a

Property

Last Analysis Data  (07/11/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA Arnett - Beartrack 100% (guess) 4,700 Open Pit show
2.4 million oz (1.2 gpt)

past producing mine.
Total Land Package Size (ha): 4,700  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA Arnett - Beartrack 100% (guess) 4,700 Open Pit show
2.4 million oz (1.2 gpt)

past producing mine.
Total Land Package Size (ha): 4,700  

Profitability (by resource)

Proven &
Probable		 07/11/2019
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		 07/11/2019
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 17.75M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.36M
Maximum Profit (Gold): $112.04M $255.47M n/a $143.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $112.04M $255.47M n/a $143.43M
Max Profit / Current MCap: 3.715 8.843 n/a 5.128
Max Profit Per Share (Gold): $1.67 $3.81 n/a $2.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.67 $3.81 n/a $2.14
Total Free Profit Per Share: $1.08 $3.20 n/a $2.12
FD Mkt. Cap / Gold Eq.: $39.27 $37.62 n/a $-1.65
FD Mkt. Cap / Silver Eq.: $0.42 $0.35 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.79% 2.25% n/a -0.54%

Reserves &
Resources		 07/11/2019
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.): 2.40M 2.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 35.50M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.25M 1.25M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 18.46M
Maximum Profit (Gold): $182.06M $415.13M n/a $233.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $182.06M $415.13M n/a $233.08M
Max Profit / Current MCap: 6.037 14.370 n/a 8.333
Max Profit Per Share (Gold): $2.72 $6.20 n/a $3.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.72 $6.20 n/a $3.48
Total Free Profit Per Share: $2.13 $5.59 n/a $3.46
FD Mkt. Cap / Gold Eq.: $24.16 $23.15 n/a $-1.02
FD Mkt. Cap / Silver Eq.: $0.26 $0.21 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.72% 1.38% n/a -0.33%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.