Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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$36.94M which is a rise of roughly 20% over the last ten months. As of 05/02/2020 they have no debt and ~C$0.79M cash. They have 55M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/02/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$30.71M
$36.94M
05/02/2020
$6.23M
Total Assets:
$4.30M
$4.75M
05/02/2020
$0.45M
Total Liabilities:
$0.22M
$0.24M
05/02/2020
$0.02M
Current Assets:
$0.72M
$0.79M
05/02/2020
$0.07M
Current Liabilities:
$0.22M
$0.24M
05/02/2020
$0.02M
Total Debt:
$0.00M
$0.00M
05/02/2020
$0.00M
Cash:
$0.72M
$0.79M
05/02/2020
$0.07M
Enterprise Value:
$29.99M
$36.14M
02/23/1971
$6.15M
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:
05/02/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
05/02/2020
0.00%
Misc
05/02/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
55,417,000
55,417,000
05/02/2020
0
Shares (FD):
63,889,000
63,889,000
05/02/2020
0
Insider Ownership:
n/a
35%
05/02/2020
35%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2025
05/02/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
05/02/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
05/02/2020
0
Initial CapEx (Outstanding):
n/a
n/a
05/02/2020
n/a
Funding Option:
n/a
n/a
05/02/2020
n/a
Documentation:
none
none
05/02/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
05/02/2020 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
05/02/2020
0.00M
Measured & Indicated:
1.30M
1.30M
05/02/2020
0.00M
Inferred:
1.60M
1.60M
05/02/2020
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
05/02/2020
0.00M
Measured & Indicated:
0.88M
0.88M
05/02/2020
0.00M
Inferred:
0.68M
0.68M
05/02/2020
0.00M
Reserves & Resources:
1.56M
1.56M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
05/02/2020
$0.00
Extra Operating Cost:
n/a
n/a
05/02/2020
$0.00
Average Grade:
1.10 g/t
1.10 g/t
05/02/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/02/2020
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
05/02/2020
0.00M
Annual Production:
80,000oz.
80,000oz.
05/02/2020
0oz.
Cash Cost:
$850
$850
05/02/2020
$0
Extra Operating Cost:
$400
$400
05/02/2020
$0
SILVER
05/02/2020 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
05/02/2020
0.00M
Measured & Indicated:
n/a
n/a
05/02/2020
0.00M
Inferred:
n/a
n/a
05/02/2020
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
05/02/2020
0.00M
Measured & Indicated:
n/a
n/a
05/02/2020
0.00M
Inferred:
n/a
n/a
05/02/2020
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
05/02/2020
$0.00
Extra Operating Cost:
n/a
n/a
05/02/2020
$0.00
Average Grade:
n/a
n/a
05/02/2020
n/a
Recovery Rate:
n/a
n/a
05/02/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/02/2020
0.00M
Annual Production:
n/a
n/a
05/02/2020
n/a
Cash Cost:
n/a
n/a
05/02/2020
n/a
Extra Operating Cost:
n/a
n/a
05/02/2020
n/a
Property
Last Analysis Data (05/02/2020)
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
05/02/2020 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
05/02/2020 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
-63.67M
P L A U S I B L E
Gold Eq. Oz.:
0.88M
0.88M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-43.30M
Maximum Profit (Gold):
$280.44M
$299.93M
n/a
$19.49M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$280.44M
$299.93M
n/a
$19.49M
Max Profit / Current MCap:
9.133
8.120
n/a
-1.012
Max Profit Per Share (Gold):
$4.39
$4.69
n/a
$0.31
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.39
$4.69
n/a
$0.31
Total Free Profit Per Share:
$3.72
$3.96
n/a
$0.25
FD Mkt. Cap / Gold Eq.:
$34.74
$41.78
n/a
$7.05
FD Mkt. Cap / Silver Eq.:
$0.30
$0.64
n/a
$0.34
FD Mkt. Cap / Per Metal as % Spot Price:
2.04%
2.41%
n/a
0.37%
Reserves & Resources
05/02/2020 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
-142.04M
P L A U S I B L E
Gold Eq. Oz.:
1.56M
1.56M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-76.61M
Maximum Profit (Gold):
$496.16M
$530.65M
n/a
$34.49M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$496.16M
$530.65M
n/a
$34.49M
Max Profit / Current MCap:
16.158
14.367
n/a
-1.791
Max Profit Per Share (Gold):
$7.77
$8.31
n/a
$0.54
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$7.77
$8.31
n/a
$0.54
Total Free Profit Per Share:
$7.10
$7.58
n/a
$0.48
FD Mkt. Cap / Gold Eq.:
$19.63
$23.62
n/a
$3.98
FD Mkt. Cap / Silver Eq.:
$0.17
$0.36
n/a
$0.19
FD Mkt. Cap / Per Metal as % Spot Price:
1.15%
1.36%
n/a
0.21%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/02/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7174
CAD 0.7920
02/27/2021
Spot Gold:
$1,703.20
$1,734.70
02/27/2021
$31.50
Spot Silver:
$14.95
$26.71
02/27/2021
$11.76
Gold:Silver Ratio:
113.93
64.95
02/27/2021
-48.98
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: