Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 4Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$37.14M which is a fall of roughly 21% over the last seven months. As of 05/03/2023 they have no debt and ~C$2.22M cash. They have 104M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$46.83M
$37.14M
10/31/2023
$-9.69M
Total Assets:
$7.35M
$7.39M
05/03/2023
$0.04M
Total Liabilities:
$0.44M
$0.44M
05/03/2023
$0.00M
Current Assets:
$2.21M
$2.22M
05/03/2023
$0.01M
Current Liabilities:
$0.44M
$0.44M
05/03/2023
$0.00M
Total Debt:
$0.00M
$0.00M
05/03/2023
$0.00M
Cash:
$2.21M
$2.22M
05/03/2023
$0.01M
Enterprise Value:
$44.63M
$34.93M
02/09/1971
$-9.70M
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:
05/03/2023
n/a
Misc
05/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
92,000,000
103,900,000
10/31/2023
11,900,000
Shares (FD):
108,000,000
127,300,000
10/31/2023
19,300,000
Insider Ownership:
n/a
30%
11/19/2023
30%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2027
05/03/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
05/03/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
05/03/2023
0
Initial CapEx (Outstanding):
$100.00M213.52% of MCap
$100.00M269.23% of MCap
05/03/2023
$0.00M
Funding Option:
n/a
n/a
05/03/2023
n/a
Documentation:
none
PEA
11/19/2023
n/a
Future MCap Modifier:
0.15Developer: Strong Path to Production
0.1Developer: Likely Path to Production
09/16/2023
0
Cash Flow Multiplier:
5
4
09/16/2023
-1.00
Resource Data
GOLD
05/03/2023 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
05/03/2023
0.00M
Measured & Indicated:
2.00M
2.00M
05/03/2023
0.00M
Inferred:
2.00M
2.00M
05/03/2023
0.00M
Reserves & Resources:
4.00M
4.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
05/03/2023
0.00M
Measured & Indicated:
1.28M
1.28M
05/03/2023
0.00M
Inferred:
0.80M
0.80M
05/03/2023
0.00M
Reserves & Resources:
2.08M
2.08M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
05/03/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/03/2023
$0.00
Average Grade:
1.00 g/t
1.00 g/t
05/03/2023
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
11/19/2023
0.00%
F U T U R E
Proven & Probable:
3.00M
3.00M
05/03/2023
0.00M
Annual Production:
200,000oz.
200,000oz.
05/03/2023
0oz.
Cash Cost:
$1,000
$1,000
05/03/2023
$0
Extra Operating Cost:
$500
$500
05/03/2023
$0
SILVER
05/03/2023 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
05/03/2023
0.00M
Measured & Indicated:
n/a
n/a
05/03/2023
0.00M
Inferred:
n/a
n/a
05/03/2023
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
05/03/2023
0.00M
Measured & Indicated:
n/a
n/a
05/03/2023
0.00M
Inferred:
n/a
n/a
05/03/2023
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
05/03/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/03/2023
$0.00
Average Grade:
n/a
n/a
05/03/2023
n/a
Recovery Rate:
n/a
n/a
05/03/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/03/2023
0.00M
Annual Production:
n/a
n/a
05/03/2023
n/a
Cash Cost:
n/a
n/a
05/03/2023
n/a
Extra Operating Cost:
n/a
n/a
05/03/2023
n/a
Property
Last Analysis Data (05/03/2023)
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
05/03/2023 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 MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
05/03/2023 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
6.65M
P L A U S I B L E
Gold Eq. Oz.:
1.28M
1.28M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.25M
Maximum Profit (Gold):
$663.17M
$676.22M
n/a
$13.06M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$663.17M
$676.22M
n/a
$13.06M
Max Profit / Current MCap:
14.160
18.206
n/a
4.046
Max Profit Per Share (Gold):
$6.14
$5.31
n/a
$-0.83
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.14
$5.31
n/a
$-0.83
Total Free Profit Per Share:
$5.55
$4.92
n/a
$-0.63
FD MCap / Gold Eq.:
$36.59
$29.02
n/a
$-7.57
FD MCap / Silver Eq.:
$0.46
$0.35
n/a
$-0.11
FD MCap / Per Metal as % Spot Price:
1.81%
1.43%
n/a
-0.38%
Reserves & Resources
05/03/2023 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.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
13.29M
P L A U S I B L E
Gold Eq. Oz.:
2.08M
2.08M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
6.91M
Maximum Profit (Gold):
$1,077.65M
$1,098.86M
n/a
$21.22M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,077.65M
$1,098.86M
n/a
$21.22M
Max Profit / Current MCap:
23.010
29.585
n/a
6.575
Max Profit Per Share (Gold):
$9.98
$8.63
n/a
$-1.35
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$9.98
$8.63
n/a
$-1.35
Total Free Profit Per Share:
$9.39
$8.24
n/a
$-1.15
FD MCap / Gold Eq.:
$22.52
$17.86
n/a
$-4.66
FD MCap / Silver Eq.:
$0.28
$0.21
n/a
$-0.07
FD MCap / Per Metal as % Spot Price:
1.12%
0.88%
n/a
-0.24%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/03/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7350
CAD 0.7387
12/05/2023
Spot Gold:
$2,018.10
$2,028.30
12/05/2023
$10.20
Spot Silver:
$25.31
$24.42
12/05/2023
$-0.89
Gold:Silver Ratio:
79.74
83.06
12/05/2023
3.32
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: