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$53.76M which is a rise of roughly 75% over the last five months. As of 05/02/2020 they have no debt and ~C$0.76M cash. They have 55M 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 05/02/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $30.71M $53.76M 05/02/2020 $23.05M
Total Assets: $4.30M $4.55M 05/02/2020 $0.24M
Total Liabilities: $0.22M $0.23M 05/02/2020 $0.01M
Current Assets: $0.72M $0.76M 05/02/2020 $0.04M
Current Liabilities: $0.22M $0.23M 05/02/2020 $0.01M
Total Debt: $0.00M $0.00M 05/02/2020 $0.00M
Cash: $0.72M $0.76M 05/02/2020 $0.04M
Enterprise Value: $29.99M $53.00M 09/06/1971 $23.01M
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 -54.55M
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 -37.10M
Maximum Profit (Gold): $280.44M $434.15M n/a $153.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $280.44M $434.15M n/a $153.71M
Max Profit / Current MCap: 9.133 8.076 n/a -1.056
Max Profit Per Share (Gold): $4.39 $6.80 n/a $2.41
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.39 $6.80 n/a $2.41
Total Free Profit Per Share: $3.72 $5.69 n/a $1.97
FD Mkt. Cap / Gold Eq.: $34.74 $60.81 n/a $26.07
FD Mkt. Cap / Silver Eq.: $0.30 $0.85 n/a $0.54
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.04% 3.12% n/a 1.08%

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 -121.70M
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 -65.63M
Maximum Profit (Gold): $496.16M $768.11M n/a $271.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $496.16M $768.11M n/a $271.95M
Max Profit / Current MCap: 16.158 14.289 n/a -1.869
Max Profit Per Share (Gold): $7.77 $12.02 n/a $4.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.77 $12.02 n/a $4.26
Total Free Profit Per Share: $7.10 $10.91 n/a $3.82
FD Mkt. Cap / Gold Eq.: $19.63 $34.37 n/a $14.74
FD Mkt. Cap / Silver Eq.: $0.17 $0.48 n/a $0.31
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.15% 1.76% n/a 0.61%

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.