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

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
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:WVM CAD
OTCMKTS:WVMDF USD

Description

West Vault Mining Inc are a gold focused junior, late stage developer with two mines in development in USA and exploration properties. They have approximately 0.9Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$45.54M which is a rise of roughly 22% over the last nine months. As of 02/22/2024 they have no debt and ~C$2.86M 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 02/22/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $37.38M $45.54M 02/22/2024
Total Assets: $29.67M $28.64M 02/22/2024
Total Liabilities: $0.74M $0.72M 02/22/2024
Current Assets: $2.97M $2.86M 02/22/2024
Current Liabilities: $0.37M $0.36M 02/22/2024
Total Debt: $0.00M $0.00M 02/22/2024
Cash: $2.97M $2.86M 02/22/2024
Enterprise Value: $34.41M $42.68M 05/09/1971
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: 02/22/2024
Misc 02/22/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 57,924,492 57,924,492 02/22/2024
Shares (FD): 60,000,000 60,000,000 02/22/2024
Insider Ownership: n/a 70% 11/15/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2025 02/22/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/22/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/22/2024
Initial CapEx (Outstanding): $66.00M
176.56% of MCap		 $66.00M
144.92% of MCap 		02/22/2024
Funding Option: n/a n/a 02/22/2024
Documentation: none FS 11/15/2024
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 04/24/2023
Cash Flow Multiplier: 4 5 09/27/2024

Resource Data

GOLD 02/22/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.75M 0.75M 02/22/2024
Measured & Indicated: 0.80M 0.80M 02/22/2024
Inferred: 0.10M 0.10M 02/22/2024
Reserves & Resources: 0.90M 0.90M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.60M 0.60M 02/22/2024
Measured & Indicated: 0.63M 0.63M 02/22/2024
Inferred: 0.04M 0.04M 02/22/2024
Reserves & Resources: 0.67M 0.67M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/22/2024
Extra Operating Cost: n/a n/a 02/22/2024
Total: $1,600 $1,600 02/22/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 0.50 g/t n/a 02/22/2024
Open Pit (Avg): n/a 0.50 g/t 02/22/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 02/22/2024
Annual Production: 60,000oz. 70,000oz. 09/27/2024
Cash Cost: $1,100 $1,100 02/22/2024
Extra Operating Cost: $500 $500 02/22/2024
SILVER 02/22/2024
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 02/22/2024
Measured & Indicated: n/a n/a 02/22/2024
Inferred: n/a n/a 02/22/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/22/2024
Measured & Indicated: n/a n/a 02/22/2024
Inferred: n/a n/a 02/22/2024
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 02/22/2024
Extra Operating Cost: n/a n/a 02/22/2024
Total: n/a n/a 02/22/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/22/2024
Open Pit (Avg): n/a n/a 02/22/2024
Recovery Rate: n/a n/a 02/22/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/22/2024
Annual Production: n/a n/a 02/22/2024
Cash Cost: n/a n/a 02/22/2024
Extra Operating Cost: n/a n/a 02/22/2024

Property

Last Analysis Data  (02/22/2024)
Stage Name Owned Au Ag Cu Notes
Exp Cunningham 0% n/a
Exp Goldbanks 0% n/a
Dev Hasbrouck 100% show
1 million oz deposit.

Currently permitting.

Low grade
Dev KB-TUG 60% show
Advanced project.
Exp Black Mountain 0% n/a
Exp Gollaher 100% n/a
Exp Long Canyon 0% n/a
Exp Three Hills 100% show
Development. Only 2 year mine life. 135,000 oz.
Total Land Package Size (ha): 800  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Cunningham 0% n/a
Exp Goldbanks 0% n/a
Dev Hasbrouck 100% show
1 million oz deposit.

Currently permitting.

Low grade
Dev KB-TUG 60% show
Advanced project.
Exp Black Mountain 0% n/a
Exp Gollaher 100% n/a
Exp Long Canyon 0% n/a
Exp Three Hills 100% show
Development. Only 2 year mine life. 135,000 oz.
Total Land Package Size (ha): 800  

Profitability (by resource)

Proven &
Probable		 02/22/2024
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.): 0.75M 0.75M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $255.60M $639.36M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $255.60M $639.36M n/a
Max Profit / Current MCap: 6.838 14.039 n/a
Max Profit Per Share (Gold): $4.26 $10.66 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.26 $10.66 n/a
Total Free Profit Per Share: $3.42 $9.60 n/a
FD MCap / Gold Eq.: $62.30 $75.90 n/a
FD MCap / Silver Eq.: $0.70 $0.89 n/a
FD MCap / Per Metal
as % Spot Price:		 3.08% 2.85% n/a
Measured &
Indicated		 02/22/2024
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.): 0.80M 0.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.63M 0.63M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $269.23M $673.46M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $269.23M $673.46M n/a
Max Profit / Current MCap: 7.202 14.788 n/a
Max Profit Per Share (Gold): $4.49 $11.22 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.49 $11.22 n/a
Total Free Profit Per Share: $3.65 $10.16 n/a
FD MCap / Gold Eq.: $59.15 $72.06 n/a
FD MCap / Silver Eq.: $0.66 $0.84 n/a
FD MCap / Per Metal
as % Spot Price:		 2.92% 2.70% n/a

Reserves &
Resources		 02/22/2024
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.): 0.90M 0.90M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.67M 0.67M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $286.27M $716.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $286.27M $716.08M n/a
Max Profit / Current MCap: 7.658 15.723 n/a
Max Profit Per Share (Gold): $4.77 $11.93 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.77 $11.93 n/a
Total Free Profit Per Share: $3.93 $10.87 n/a
FD MCap / Gold Eq.: $55.63 $67.77 n/a
FD MCap / Silver Eq.: $0.63 $0.79 n/a
FD MCap / Per Metal
as % Spot Price:		 2.75% 2.54% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults