Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Norsemont Mining Inc

www: norsemont.com   email: psearle@citygatecap.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CNSX:NOM CAD
OTCMKTS:NRRSF USD

Description

Norsemont Mining Inc are a gold focused junior, late stage developer with one exploration property in Chile. They have approximately 2.7Moz. of gold in the reserves and resources category of which 2.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$64.35M which is a rise of roughly 1215% over the last ten months. As of 09/28/2024 they have ~C$1M debt and ~C$0.46M cash. They have 71M shares outstanding and trade on the Canadian Securities Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $4.89M $64.35M 04/14/2025
Total Assets: $20.83M $20.47M 09/28/2024
Total Liabilities: $2.94M $2.89M 09/28/2024
Current Assets: $0.46M $0.45M 09/28/2024
Current Liabilities: $2.93M $2.88M 09/28/2024
Total Debt: $0.67M $0.66M 09/28/2024
Cash: $0.47M $0.46M 09/28/2024
Enterprise Value: $5.09M $64.55M 01/17/1972
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/28/2024
Misc 09/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 59,450,000 71,000,000 04/14/2025
Shares (FD): 65,992,000 121,000,000 04/14/2025
Insider Ownership: n/a 45% 06/11/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 09/28/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/28/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/28/2024
Initial CapEx (Outstanding): n/a n/a 09/28/2024
Funding Option: n/a n/a 09/28/2024
Documentation: none none 06/11/2025
Future MCap Modifier: 0.05
Developer: Early Development
 0.1
Developer: Likely Path to Production
 06/10/2025
Cash Flow Multiplier: 2 5 06/10/2025

Resource Data

GOLD 09/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/28/2024
Measured & Indicated: n/a 2.20M 04/14/2025
Inferred: 0.20M 0.50M 04/14/2025
Reserves & Resources: 0.20M 2.70M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/28/2024
Measured & Indicated: n/a 1.50M 04/14/2025
Inferred: 0.08M 0.21M 04/14/2025
Reserves & Resources: 0.08M 1.71M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/28/2024
Extra Operating Cost: n/a n/a 09/28/2024
Total: $1,500 $1,850 09/28/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/28/2024
Open Pit (Avg): n/a 0.60 g/t 06/10/2025
Recovery Rate: (CG)  80.00% (CG)  85.00% 06/11/2025
F
U
T
U
R
E		 Proven & Probable: 0.20M 2.20M 04/14/2025
Annual Production: 25,000oz. 60,000oz. 06/10/2025
Cash Cost: $1,000 $1,200 04/14/2025
Extra Operating Cost: $500 $650 06/10/2025
SILVER 09/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 09/28/2024
Measured & Indicated: n/a n/a 09/28/2024
Inferred: n/a n/a 09/28/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/28/2024
Measured & Indicated: n/a n/a 09/28/2024
Inferred: n/a n/a 09/28/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/28/2024
Extra Operating Cost: n/a n/a 09/28/2024
Total: n/a n/a 09/28/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/28/2024
Open Pit (Avg): n/a n/a 09/22/2022
Recovery Rate: n/a n/a 09/28/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/28/2024
Annual Production: n/a n/a 09/28/2024
Cash Cost: n/a n/a 09/28/2024
Extra Operating Cost: n/a n/a 09/28/2024

Property

Last Analysis Data  (09/28/2024)
Stage Name Owned Au Ag Cu Notes
Exp Choquelimpie 100% show
Past producing mine at 3,000 tpd
Total Land Package Size (ha): 5,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Choquelimpie 100% show
Past producing mine at 3,000 tpd
Total Land Package Size (ha): 5,500  

Profitability (by resource)

Proven &
Probable		 09/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 09/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a 2.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a 1.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a $2,235.11M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a $2,235.11M n/a
Max Profit / Current MCap: n/a 34.731 n/a
Max Profit Per Share (Gold): n/a $18.47 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a $18.47 n/a
Total Free Profit Per Share: n/a $17.74 n/a
FD MCap / Gold Eq.: n/a $43.02 n/a
FD MCap / Silver Eq.: n/a $0.49 n/a
FD MCap / Per Metal
as % Spot Price:		 n/a 1.29% n/a

Reserves &
Resources		 09/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.20M 2.70M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.08M 1.71M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $92.61M $2,552.60M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $92.61M $2,552.60M n/a
Max Profit / Current MCap: 18.928 39.665 n/a
Max Profit Per Share (Gold): $1.40 $21.10 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.40 $21.10 n/a
Total Free Profit Per Share: $1.30 $20.37 n/a
FD MCap / Gold Eq.: $61.16 $37.67 n/a
FD MCap / Silver Eq.: $0.73 $0.43 n/a
FD MCap / Per Metal
as % Spot Price:		 2.30% 1.13% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults