Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:WVM
CAD
OTCMKTS:WVMDF
USD
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$47.58M which is a fall of roughly 13% over the last eleven months. As of 02/20/2022 they have no debt and ~C$3.75M cash. They have 58M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
02/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$54.69M
$47.58M
02/20/2022
$-7.11M
Total Assets:
$31.48M
$30.02M
02/20/2022
$-1.46M
Total Liabilities:
$0.79M
$0.75M
02/20/2022
$-0.04M
Current Assets:
$3.93M
$3.75M
02/20/2022
$-0.18M
Current Liabilities:
$0.39M
$0.38M
02/20/2022
$-0.02M
Total Debt:
$0.00M
$0.00M
02/20/2022
$0.00M
Cash:
$3.93M
$3.75M
02/20/2022
$-0.18M
Enterprise Value:
$50.76M
$43.83M
05/23/1971
$-6.93M
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):
$47.00M85.94% of Mkt.Cap
$47.00M98.78% 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
1.60M
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
1.28M
Maximum Profit (Gold):
$254.33M
$265.50M
n/a
$11.17M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$254.33M
$265.50M
n/a
$11.17M
Max Profit / Current MCap:
4.650
5.580
n/a
0.930
Max Profit Per Share (Gold):
$4.17
$4.36
n/a
$0.18
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.17
$4.36
n/a
$0.18
Total Free Profit Per Share:
$3.03
$3.32
n/a
$0.28
FD Mkt. Cap / Gold Eq.:
$97.66
$84.97
n/a
$-12.69
FD Mkt. Cap / Silver Eq.:
$1.23
$1.04
n/a
$-0.19
FD Mkt. Cap / Per Metal as % Spot Price:
5.14%
4.41%
n/a
-0.73%
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
2.06M
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
1.57M
Maximum Profit (Gold):
$312.46M
$326.19M
n/a
$13.73M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$312.46M
$326.19M
n/a
$13.73M
Max Profit / Current MCap:
5.713
6.855
n/a
1.142
Max Profit Per Share (Gold):
$5.13
$5.35
n/a
$0.23
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.13
$5.35
n/a
$0.23
Total Free Profit Per Share:
$3.99
$4.31
n/a
$0.33
FD Mkt. Cap / Gold Eq.:
$79.49
$69.16
n/a
$-10.33
FD Mkt. Cap / Silver Eq.:
$1.00
$0.85
n/a
$-0.15
FD Mkt. Cap / Per Metal as % Spot Price:
4.19%
3.59%
n/a
-0.60%
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
2.29M
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
1.66M
Maximum Profit (Gold):
$330.63M
$345.15M
n/a
$14.52M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$330.63M
$345.15M
n/a
$14.52M
Max Profit / Current MCap:
6.045
7.254
n/a
1.208
Max Profit Per Share (Gold):
$5.42
$5.66
n/a
$0.24
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.42
$5.66
n/a
$0.24
Total Free Profit Per Share:
$4.28
$4.62
n/a
$0.34
FD Mkt. Cap / Gold Eq.:
$75.12
$65.36
n/a
$-9.76
FD Mkt. Cap / Silver Eq.:
$0.95
$0.80
n/a
$-0.15
FD Mkt. Cap / Per Metal as % Spot Price:
3.96%
3.39%
n/a
-0.57%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7870
CAD 0.7505
01/28/2023
Spot Gold:
$1,898.80
$1,927.30
01/28/2023
$28.50
Spot Silver:
$23.91
$23.59
01/28/2023
$-0.32
Gold:Silver Ratio:
79.41
81.70
01/28/2023
2.29
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: