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

Borealis Mining Company Ltd

www: borealismining.com   email: kmalcolm@borealismining.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
CVE:BOGO CAD

Description

Borealis Mining Company Ltd are a gold focused junior, late stage developer with one mine in development in USA. They have approximately 17Moz. of gold in the reserves and resources category of which 15Moz. are in the measured and indicated category. They have a market capitalisation of ~C$65.54M which is a fall of roughly 24% over the last two months. As of 09/21/2024 they have no debt and ~C$1.43M cash. They have 83M shares outstanding and trade on the Canadian Venture Exchange.

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

General Details

Financial 09/21/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $86.44M $65.54M 09/21/2024
Total Assets: $1.47M $1.43M 09/21/2024
Total Liabilities: $0.07M $0.07M 09/21/2024
Current Assets: $1.47M $1.43M 09/21/2024
Current Liabilities: $0.07M $0.07M 09/21/2024
Total Debt: $0.00M $0.00M 09/21/2024
Cash: $1.47M $1.43M 09/21/2024
Enterprise Value: $84.97M $64.10M 01/12/1972
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: 09/21/2024
Misc 09/21/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 83,220,583 83,220,583 09/21/2024
Shares (FD): 143,000,000 143,000,000 09/21/2024
Insider Ownership: n/a 30% 09/20/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2026 09/21/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/21/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/21/2024
Initial CapEx (Outstanding): n/a n/a 09/21/2024
Funding Option: n/a n/a 09/21/2024
Documentation: none none 09/20/2024
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 09/20/2024
Cash Flow Multiplier: 6 6 09/20/2024

Resource Data

GOLD 09/21/2024
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 09/21/2024
Measured & Indicated: 15.00M 15.00M 09/21/2024
Inferred: 2.00M 2.00M 09/21/2024
Reserves & Resources: 17.00M 17.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/21/2024
Measured & Indicated: 10.20M 10.20M 09/21/2024
Inferred: 0.85M 0.85M 09/21/2024
Reserves & Resources: 11.05M 11.05M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/21/2024
Extra Operating Cost: n/a n/a 09/21/2024
Total: $1,700 $1,700 09/21/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/21/2024
Open Pit (Avg): n/a 1.20 g/t 09/20/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/21/2024
F
U
T
U
R
E		 Proven & Probable: 15.00M 15.00M 09/21/2024
Annual Production: 75,000oz. 75,000oz. 09/21/2024
Cash Cost: $1,100 $1,100 09/21/2024
Extra Operating Cost: $600 $600 09/21/2024
SILVER 09/21/2024
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 09/21/2024
Measured & Indicated: n/a n/a 09/21/2024
Inferred: n/a n/a 09/21/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/21/2024
Measured & Indicated: n/a n/a 09/21/2024
Inferred: n/a n/a 09/21/2024
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 09/21/2024
Extra Operating Cost: n/a n/a 09/21/2024
Total: n/a n/a 09/21/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/21/2024
Open Pit (Avg): n/a n/a never
Recovery Rate: n/a n/a 09/21/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/21/2024
Annual Production: n/a n/a 09/21/2024
Cash Cost: n/a n/a 09/21/2024
Extra Operating Cost: n/a n/a 09/21/2024

Property

Last Analysis Data  (09/21/2024)
Stage Name Owned Au Ag Cu Notes
Dev Borealis 100% show
2M oz historical deposit at 1.2 gpt

Targeting 100K oz annual production.

Needs an updated resource and PEA.
Total Land Package Size (ha): 5,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Borealis 100% show
2M oz historical deposit at 1.2 gpt

Targeting 100K oz annual production.

Needs an updated resource and PEA.
Total Land Package Size (ha): 5,000  

Profitability (by resource)

Proven &
Probable		 09/21/2024
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		 09/21/2024
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.): 15.00M 15.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.20M 10.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $9,398.28M $9,849.12M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $9,398.28M $9,849.12M n/a
Max Profit / Current MCap: 108.722 150.287 n/a
Max Profit Per Share (Gold): $65.72 $68.87 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $65.72 $68.87 n/a
Total Free Profit Per Share: $64.90 $68.23 n/a
FD MCap / Gold Eq.: $8.47 $6.43 n/a
FD MCap / Silver Eq.: $0.10 $0.08 n/a
FD MCap / Per Metal
as % Spot Price:		 0.32% 0.24% n/a

Reserves &
Resources		 09/21/2024
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.): 17.00M 17.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 11.05M 11.05M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10,181.47M $10,669.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,181.47M $10,669.88M n/a
Max Profit / Current MCap: 117.782 162.811 n/a
Max Profit Per Share (Gold): $71.20 $74.61 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $71.20 $74.61 n/a
Total Free Profit Per Share: $70.38 $73.97 n/a
FD MCap / Gold Eq.: $7.82 $5.93 n/a
FD MCap / Silver Eq.: $0.09 $0.07 n/a
FD MCap / Per Metal
as % Spot Price:		 0.30% 0.22% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults