Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

West Vault Mining Inc

www: www.westvaultmining.com   email: Info@westvaultmining.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:WVMDF USD
CVE:WVM CAD

Description

West Vault Mining Inc are a gold focused junior, late stage development company with two mines in development in USA and exploration properties. They have approximately 1Moz. of gold in the reserves and resources category of which 0.9Moz. are in the measured and indicated category. They have a market capitalisation of ~C$39.61M which is a fall of roughly 28% over the last seven months. As of 02/20/2022 they have no debt and ~C$3.65M cash. They have 58M 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 02/20/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $54.69M $39.61M 02/20/2022 $-15.08M
Total Assets: $31.48M $29.20M 02/20/2022 $-2.28M
Total Liabilities: $0.79M $0.73M 02/20/2022 $-0.06M
Current Assets: $3.93M $3.65M 02/20/2022 $-0.28M
Current Liabilities: $0.39M $0.37M 02/20/2022 $-0.03M
Total Debt: $0.00M $0.00M 02/20/2022 $0.00M
Cash: $3.93M $3.65M 02/20/2022 $-0.28M
Enterprise Value: $50.76M $35.96M 02/20/1971 $-14.80M
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: 02/20/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/20/2022 0.00%
Misc 02/20/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 58,091,000 58,091,000 02/20/2022 0
Shares (FD): 60,958,000 60,958,000 02/20/2022 0
Insider Ownership: n/a 70% 02/20/2022 70%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 02/20/2022 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/20/2022 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/20/2022 0
Initial CapEx (Outstanding): $47.00M
85.94% of Mkt.Cap		 $47.00M
118.66% of Mkt.Cap 		02/20/2022 $0.00M
Funding Option: n/a n/a 02/20/2022 n/a
Documentation: none FS 02/20/2022 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/20/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.70M 0.70M 02/20/2022 0.00M
Measured & Indicated: 0.90M 0.90M 02/20/2022 0.00M
Inferred: 0.10M 0.10M 02/20/2022 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.56M 0.56M 02/20/2022 0.00M
Measured & Indicated: 0.69M 0.69M 02/20/2022 0.00M
Inferred: 0.04M 0.04M 02/20/2022 0.00M
Reserves & Resources: 0.73M 0.73M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 02/20/2022 $0.00
Extra Operating Cost: n/a n/a 02/20/2022 $0.00
Average Grade: 0.50 g/t 0.50 g/t 02/20/2022 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 02/20/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.75M 0.75M 02/20/2022 0.00M
Annual Production: 50,000oz. 50,000oz. 02/20/2022 0oz.
Cash Cost: $800 $800 02/20/2022 $0
Extra Operating Cost: $450 $450 02/20/2022 $0
SILVER 02/20/2022
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 02/20/2022 0.00M
Measured & Indicated: n/a n/a 02/20/2022 0.00M
Inferred: n/a n/a 02/20/2022 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 02/20/2022 0.00M
Measured & Indicated: n/a n/a 02/20/2022 0.00M
Inferred: n/a n/a 02/20/2022 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 02/20/2022 $0.00
Extra Operating Cost: n/a n/a 02/20/2022 $0.00
Average Grade: n/a n/a 02/20/2022 n/a
Recovery Rate: n/a n/a 02/20/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/20/2022 0.00M
Annual Production: n/a n/a 02/20/2022 n/a
Cash Cost: n/a n/a 02/20/2022 n/a
Extra Operating Cost: n/a n/a 02/20/2022 n/a

Property

Last Analysis Data  (02/20/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Kirkland Lake, On, Canada Cunningham 0% n/a n/a n/a
Exploration Kirkland Lake, On, Canada Goldbanks 0% n/a n/a n/a
Development Nevada, USA Hasbrouck 100% (guess) n/a Open Pit show
1 million oz deposit.

Currently permitting.

Low grade
Development Nevada - Utah Border, USA KB-TUG 60% (guess) n/a Open Pit show
Advanced project.
Exploration Nevada, USA Black Mountain 0% n/a n/a n/a
Exploration Wendover, Nv, USA Gollaher 100% n/a n/a n/a
Exploration Elko Co, Nv, USA Long Canyon 0% n/a n/a n/a
Exploration Neva, USA Three Hills 100% (guess) 800 Open Pit show
Development. Only 2 year mine life. 135,000 oz.
Total Land Package Size (ha): 800  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Kirkland Lake, On, Canada Cunningham 0% n/a n/a n/a
Exploration Kirkland Lake, On, Canada Goldbanks 0% n/a n/a n/a
Development Nevada, USA Hasbrouck 100% (guess) n/a Open Pit show
1 million oz deposit.

Currently permitting.

Low grade
Development Nevada - Utah Border, USA KB-TUG 60% (guess) n/a Open Pit show
Advanced project.
Exploration Nevada, USA Black Mountain 0% n/a n/a n/a
Exploration Wendover, Nv, USA Gollaher 100% n/a n/a n/a
Exploration Elko Co, Nv, USA Long Canyon 0% n/a n/a n/a
Exploration Neva, USA Three Hills 100% (guess) 800 Open Pit show
Development. Only 2 year mine life. 135,000 oz.
Total Land Package Size (ha): 800  

Profitability (by resource)

Proven &
Probable		 02/20/2022
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.): 0.70M 0.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.09M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.56M 0.56M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.27M
Maximum Profit (Gold): $254.33M $230.50M n/a $-23.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $254.33M $230.50M n/a $-23.83M
Max Profit / Current MCap: 4.650 5.819 n/a 1.169
Max Profit Per Share (Gold): $4.17 $3.78 n/a $-0.39
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.17 $3.78 n/a $-0.39
Total Free Profit Per Share: $3.03 $2.89 n/a $-0.14
FD Mkt. Cap / Gold Eq.: $97.66 $70.73 n/a $-26.93
FD Mkt. Cap / Silver Eq.: $1.23 $0.83 n/a $-0.40
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.14% 3.85% n/a -1.30%
Measured &
Indicated		 02/20/2022
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.25M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.69M 0.69M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.02M
Maximum Profit (Gold): $312.46M $283.18M n/a $-29.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $312.46M $283.18M n/a $-29.28M
Max Profit / Current MCap: 5.713 7.150 n/a 1.436
Max Profit Per Share (Gold): $5.13 $4.65 n/a $-0.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.13 $4.65 n/a $-0.48
Total Free Profit Per Share: $3.99 $3.76 n/a $-0.23
FD Mkt. Cap / Gold Eq.: $79.49 $57.57 n/a $-21.92
FD Mkt. Cap / Silver Eq.: $1.00 $0.68 n/a $-0.33
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.19% 3.13% n/a -1.05%

Reserves &
Resources		 02/20/2022
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.84M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.73M 0.73M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.25M
Maximum Profit (Gold): $330.63M $299.64M n/a $-30.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $330.63M $299.64M n/a $-30.98M
Max Profit / Current MCap: 6.045 7.565 n/a 1.520
Max Profit Per Share (Gold): $5.42 $4.92 n/a $-0.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.42 $4.92 n/a $-0.51
Total Free Profit Per Share: $4.28 $4.03 n/a $-0.26
FD Mkt. Cap / Gold Eq.: $75.12 $54.41 n/a $-20.72
FD Mkt. Cap / Silver Eq.: $0.95 $0.64 n/a $-0.31
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.96% 2.96% n/a -1.00%

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.     ×