Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:NSRPF
USD
TSE:NVO
CAD
Description
Novo Resources Corp are a gold focused junior, small producer with one producing mine in Australia and exploration properties. Currently they produce roughly 60koz. of gold per year. They have approximately 1Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$162.82M which is a fall of roughly 65% over the last eleven months. As of 07/03/2021 they have ~C$37M debt and ~C$46.81M cash. They have 244M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
07/03/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$463.74M
$162.82M
07/03/2021
$-300.92M
Total Assets:
$282.14M
$273.08M
07/03/2021
$-9.06M
Total Liabilities:
$49.98M
$48.37M
07/03/2021
$-1.61M
Current Assets:
$48.37M
$46.81M
07/03/2021
$-1.55M
Current Liabilities:
$11.29M
$10.92M
07/03/2021
$-0.36M
Total Debt:
$38.69M
$37.45M
07/03/2021
$-1.24M
Cash:
$48.37M
$46.81M
07/03/2021
$-1.55M
Enterprise Value:
$454.06M
$153.45M
11/11/1974
$-300.61M
Cash Flow:
$20.44M
$21.48M
never
$1.04M
Cash Flow Multiple:
22.69
7.58
never
-15.11
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
Yes
Yes
07/03/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/03/2021
0.00%
Misc
07/03/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
244,000,000
244,000,000
07/03/2021
0
Shares (FD):
282,000,000
282,000,000
07/03/2021
0
Insider Ownership:
n/a
35%
07/03/2021
35%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
08/01/2018
07/03/2021
n/a
Production (Gold Eq Oz.):
(guess) 60,000
(guess) 60,000
07/03/2021
0
Production (Silver Eq Oz.) :
(guess) 4,055,846
(guess) 5,043,341
07/03/2021
987,495
Initial CapEx (Outstanding):
n/a
n/a
07/03/2021
n/a
Funding Option:
n/a
n/a
07/03/2021
n/a
Documentation:
none
PRODUCER
07/03/2021
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
07/03/2021 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
07/03/2021
0.00M
Measured & Indicated:
0.50M
0.50M
07/03/2021
0.00M
Inferred:
0.50M
0.50M
07/03/2021
0.00M
Reserves & Resources:
1.00M
1.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/03/2021
0.00M
Measured & Indicated:
0.34M
0.34M
07/03/2021
0.00M
Inferred:
0.21M
0.21M
07/03/2021
0.00M
Reserves & Resources:
0.55M
0.55M
never
0.00M
C U R R E N T
Annual Production:
(guess) 60,000oz.
(guess) 60,000oz.
07/03/2021
0oz.
Cash Cost:
$850
$850
07/03/2021
$0.00
Extra Operating Cost:
$450
$450
07/03/2021
$0.00
Average Grade:
1.00 g/t
1.00 g/t
07/03/2021
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
07/03/2021
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
07/03/2021
0.00M
Annual Production:
200,000oz.
200,000oz.
07/03/2021
0oz.
Cash Cost:
$850
$850
07/03/2021
$0
Extra Operating Cost:
$400
$400
07/03/2021
$0
SILVER
07/03/2021 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
07/03/2021
0.00M
Measured & Indicated:
n/a
n/a
07/03/2021
0.00M
Inferred:
n/a
n/a
07/03/2021
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
07/03/2021
0.00M
Measured & Indicated:
n/a
n/a
07/03/2021
0.00M
Inferred:
n/a
n/a
07/03/2021
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
07/03/2021
$0.00
Extra Operating Cost:
n/a
n/a
07/03/2021
$0.00
Average Grade:
n/a
n/a
07/03/2021
n/a
Recovery Rate:
n/a
n/a
07/03/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/03/2021
0.00M
Annual Production:
n/a
n/a
07/03/2021
n/a
Cash Cost:
n/a
n/a
07/03/2021
n/a
Extra Operating Cost:
n/a
n/a
07/03/2021
n/a
Property
Last Analysis Data (07/03/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Western Australia , Australia
Nullagine
100% (guess)
64,000
Both
show
1.2 million oz resources at 1.1 gpt
Exploration
Western Australia , Australia
Beatons Creek
100% (guess)
900
Both
show
first 43-101 in 2012 at 500,000 oz at 1.5 gpt. Only 16,000 meters of drilling.
This is a small part of the Beatons Creek property.
Exploration
Australia
Beatons Creek (larger area)
70% (guess)
55,000
Open Pit
show
Early exploration.
70% JV
Exploration
Western Australia , Australia
Karratha
100% (guess)
750,000
Both
show
They own 100% of most of this property.
Purdy's Reward (15,000 Hectares): 50%
Comet Well (48,000 Hectares): 80%
Exploration
Western Australia , Australia
Marble Bar
70% (guess)
120,000
Both
show
early exploration
Exploration
Western Australia , Australia
Talga Talga
100% (guess)
500
n/a
show
Early exploration
Exploration
British Columbia , Canada
Tuscarora
100% (guess)
200
Both
show
Early exploration
Total Land Package Size (ha):
990,600
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Western Australia , Australia
Nullagine
100% (guess)
64,000
Both
show
1.2 million oz resources at 1.1 gpt
Exploration
Western Australia , Australia
Beatons Creek
100% (guess)
900
Both
show
first 43-101 in 2012 at 500,000 oz at 1.5 gpt. Only 16,000 meters of drilling.
This is a small part of the Beatons Creek property.
Exploration
Australia
Beatons Creek (larger area)
70% (guess)
55,000
Open Pit
show
Early exploration.
70% JV
Exploration
Western Australia , Australia
Karratha
100% (guess)
750,000
Both
show
They own 100% of most of this property.
Purdy's Reward (15,000 Hectares): 50%
Comet Well (48,000 Hectares): 80%
Exploration
Western Australia , Australia
Marble Bar
70% (guess)
120,000
Both
show
early exploration
Exploration
Western Australia , Australia
Talga Talga
100% (guess)
500
n/a
show
Early exploration
Exploration
British Columbia , Canada
Tuscarora
100% (guess)
200
Both
show
Early exploration
Total Land Package Size (ha):
990,600
Profitability (by resource)
Proven & Probable
07/03/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
07/03/2021 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.):
0.50M
0.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
8.23M
P L A U S I B L E
Gold Eq. Oz.:
0.34M
0.34M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
5.60M
Maximum Profit (Gold):
$115.81M
$121.71M
n/a
$5.90M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$115.81M
$121.71M
n/a
$5.90M
Max Profit / Current MCap:
0.250
0.748
n/a
0.498
Max Profit Per Share (Gold):
$0.41
$0.43
n/a
$0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.41
$0.43
n/a
$0.02
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$1,363.93
$478.87
n/a
$-885.06
FD Mkt. Cap / Silver Eq.:
$20.18
$5.70
n/a
$-14.48
FD Mkt. Cap / Per Metal as % Spot Price:
76.34%
26.44%
n/a
-49.91%
Reserves & Resources
07/03/2021 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
16.46M
P L A U S I B L E
Gold Eq. Oz.:
0.55M
0.55M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
9.09M
Maximum Profit (Gold):
$188.19M
$197.78M
n/a
$9.59M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$188.19M
$197.78M
n/a
$9.59M
Max Profit / Current MCap:
0.406
1.215
n/a
0.809
Max Profit Per Share (Gold):
$0.67
$0.70
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.67
$0.70
n/a
$0.03
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$839.34
$294.69
n/a
$-544.65
FD Mkt. Cap / Silver Eq.:
$12.42
$3.51
n/a
$-8.91
FD Mkt. Cap / Per Metal as % Spot Price:
46.98%
16.27%
n/a
-30.71%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/03/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.8061
CAD 0.7802
05/18/2022
Spot Gold:
$1,786.60
$1,811.40
05/18/2022
$24.80
Spot Silver:
$26.43
$21.55
05/18/2022
$-4.88
Gold:Silver Ratio:
67.60
84.06
05/18/2022
16.46
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: