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

NeXGold Mining Corp

www: www.nexgold.com   email: ir@nexgold.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:NEXG CAD
OTCMKTS:NXGCF USD

Description

NeXGold Mining Corp are a gold focused junior, late stage developer with two mines in development in Canada and USA and exploration properties. They have approximately 3Moz. 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$42.16M which is a fall of roughly 19% over the last three months. As of 08/16/2024 they have ~C$6M debt and ~C$10.03M cash. They have 76M 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 08/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $52.30M $42.16M 08/16/2024
Total Assets: $51.02M $50.13M 08/16/2024
Total Liabilities: $2.19M $2.15M 08/16/2024
Current Assets: $10.20M $10.03M 08/16/2024
Current Liabilities: $4.37M $4.30M 08/16/2024
Total Debt: $5.83M $5.73M 08/16/2024
Cash: $10.20M $10.03M 08/16/2024
Enterprise Value: $47.93M $37.87M 03/15/1971
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: 08/16/2024
Misc 08/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 76,102,601 76,102,601 08/16/2024
Shares (FD): 92,000,000 92,000,000 08/16/2024
Insider Ownership: n/a 40% 08/16/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2027 08/16/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/16/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/16/2024
Initial CapEx (Outstanding): $335.00M
640.54% of MCap		 $335.00M
794.54% of MCap 		08/16/2024
Funding Option: n/a n/a 08/16/2024
Documentation: none PFS 08/16/2024
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 5 04/13/2023

Resource Data

GOLD 08/16/2024
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 08/16/2024
Measured & Indicated: 2.00M 2.00M 08/16/2024
Inferred: 1.00M 1.00M 08/16/2024
Reserves & Resources: 3.00M 3.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/16/2024
Measured & Indicated: 1.44M 1.44M 08/16/2024
Inferred: 0.45M 0.45M 08/16/2024
Reserves & Resources: 1.89M 1.89M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/16/2024
Extra Operating Cost: n/a n/a 08/16/2024
Total: $1,500 $1,500 08/16/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/16/2024
Open Pit (Avg): n/a 2.50 g/t 08/02/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/16/2024
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 08/16/2024
Annual Production: 120,000oz. 120,000oz. 08/16/2024
Cash Cost: $950 $950 08/16/2024
Extra Operating Cost: $550 $550 08/16/2024
SILVER 08/16/2024
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 08/16/2024
Measured & Indicated: n/a n/a 08/16/2024
Inferred: n/a n/a 08/16/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/16/2024
Measured & Indicated: n/a n/a 08/16/2024
Inferred: n/a n/a 08/16/2024
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 08/16/2024
Extra Operating Cost: n/a n/a 08/16/2024
Total: n/a n/a 08/16/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/16/2024
Open Pit (Avg): n/a n/a 08/02/2023
Recovery Rate: n/a n/a 08/16/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/16/2024
Annual Production: n/a n/a 08/16/2024
Cash Cost: n/a n/a 08/16/2024
Extra Operating Cost: n/a n/a 08/16/2024

Property

Last Analysis Data  (08/16/2024)
Stage Name Owned Au Ag Cu Notes
Dev Goliath 100% show
88,000 oz per year

$96 million capex (open pit)

$550 cash costs per oz (open pit)
Exp Gold Rock 100% show
Early exploration.
Exp Goldcliff 100% show
Early exploration.
Exp Goldlund 100% show
1.6 million oz open pit.
Exp Harry 80% n/a
Exp Harry 80% show
Silver discovery
Drilling
Exp Hyder 100% show
Early exploration
Exp Juby 40% n/a
Exp Outland Silver Bar 80% n/a
Exp Sandy Lake 100% show
Early exploration.

High grade gold discovery. Currently drilling.
Exp Shining Tree 100% show
Early exploration.
Exp Sonia-Puma 100% show
Early exploration.
Dev Niblack 100% show
I'm waiting for the feasibility study.

They will ship the ore via barge to an existing mill.

The capex should be low.
Exp Salmon 100% n/a
Total Land Package Size (ha): 42,600  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Goliath 100% show
88,000 oz per year

$96 million capex (open pit)

$550 cash costs per oz (open pit)
Exp Gold Rock 100% show
Early exploration.
Exp Goldcliff 100% show
Early exploration.
Exp Goldlund 100% show
1.6 million oz open pit.
Exp Harry 80% n/a
Exp Harry 80% show
Silver discovery
Drilling
Exp Hyder 100% show
Early exploration
Exp Juby 40% n/a
Exp Outland Silver Bar 80% n/a
Exp Sandy Lake 100% show
Early exploration.

High grade gold discovery. Currently drilling.
Exp Shining Tree 100% show
Early exploration.
Exp Sonia-Puma 100% show
Early exploration.
Dev Niblack 100% show
I'm waiting for the feasibility study.

They will ship the ore via barge to an existing mill.

The capex should be low.
Exp Salmon 100% n/a
Total Land Package Size (ha): 42,600  

Profitability (by resource)

Proven &
Probable		 08/16/2024
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		 08/16/2024
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.44M 1.44M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,383.98M $1,678.46M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,383.98M $1,678.46M n/a
Max Profit / Current MCap: 26.463 39.809 n/a
Max Profit Per Share (Gold): $15.04 $18.24 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.04 $18.24 n/a
Total Free Profit Per Share: $14.26 $17.60 n/a
FD MCap / Gold Eq.: $36.32 $29.28 n/a
FD MCap / Silver Eq.: $0.42 $0.34 n/a
FD MCap / Per Metal
as % Spot Price:		 1.48% 1.10% n/a

Reserves &
Resources		 08/16/2024
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.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.89M 1.89M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,816.48M $2,202.98M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,816.48M $2,202.98M n/a
Max Profit / Current MCap: 34.732 52.250 n/a
Max Profit Per Share (Gold): $19.74 $23.95 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $19.74 $23.95 n/a
Total Free Profit Per Share: $18.96 $23.31 n/a
FD MCap / Gold Eq.: $27.67 $22.31 n/a
FD MCap / Silver Eq.: $0.32 $0.26 n/a
FD MCap / Per Metal
as % Spot Price:		 1.12% 0.84% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults