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

Northern Dynasty Minerals Ltd

www: www.northerndynastyminerals.com   email: info@northerndynastyminerals.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:NDM CAD
NYSEAMERICAN:NAK USD

Description

Northern Dynasty Minerals Ltd are a gold focused junior, late stage developer with one mine in development in USA. They have approximately 50Moz. of gold in the reserves and resources category of which 25Moz. are in the measured and indicated category. They have a market capitalisation of ~C$513.84M which is a rise of roughly 28% over the last seven months. As of 02/21/2025 they have ~C$14M debt and ~C$15.19M cash. They have 538M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 02/21/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $402.03M $513.84M 02/21/2025
MCap (OS): $356.64M $455.83M 02/21/2025
Total Assets: $126.83M $130.23M 02/21/2025
Total Liabilities: $12.68M $13.02M 02/21/2025
Current Assets: $26.07M $26.77M 02/21/2025
Current Liabilities: $11.98M $12.30M 02/21/2025
Total Debt: $14.09M $14.47M 02/21/2025
Cash: $14.80M $15.19M 02/21/2025
Debt (Net): $-0.70M $-0.72M
Enterprise Value: $401.32M $513.12M 04/05/1986
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: Yes Yes 02/21/2025
Misc 02/21/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 538,478,010 538,478,010 02/21/2025
Shares (FD): 607,000,000 607,000,000 02/21/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2030 02/21/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/21/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/21/2025
Development Phase: none PEA Released 08/07/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiple: 4 4 02/10/2024

Resource Data

GOLD 02/21/2025
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 02/21/2025
Measured & Indicated: 250.00M 25.00M 08/07/2025
Inferred: 250.00M 25.00M 08/07/2025
Reserves & Resources: 500.00M 50.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/21/2025
Measured & Indicated: 120.00M 12.00M 08/07/2025
Inferred: 75.00M 7.50M 08/07/2025
Reserves & Resources: 195.00M 19.50M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/21/2025
Extra Operating Cost: n/a n/a 02/21/2025
Total: $600 $600 02/21/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/21/2025
Open Pit (Avg): n/a 0.35 g/t 02/10/2024
Recovery Rate: (CG)  60.00% (CG)  60.00% 08/07/2025
F
U
T
U
R
E		 Proven & Probable: 40.00M 40.00M 02/21/2025
Annual Production: 500,000oz. 500,000oz. 02/21/2025
Cash Cost: $100 $100 02/21/2025
Extra Operating Cost: $500 $500 02/21/2025
SILVER 02/21/2025
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 02/21/2025
Measured & Indicated: n/a n/a 02/21/2025
Inferred: n/a n/a 02/21/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/21/2025
Measured & Indicated: n/a n/a 02/21/2025
Inferred: n/a n/a 02/21/2025
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 02/21/2025
Extra Operating Cost: n/a n/a 02/21/2025
Total: n/a n/a 02/21/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/21/2025
Open Pit (Avg): n/a n/a 02/10/2024
Recovery Rate: n/a n/a 02/21/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/21/2025
Annual Production: n/a n/a 02/21/2025
Cash Cost: n/a n/a 02/21/2025
Extra Operating Cost: n/a n/a 02/21/2025

Property

Last Analysis Data  (02/21/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Pebble
100 show
One of the largest copper / gold projects in the world.

75 billion lbs of copper
80 million oz of gold (.3 gpt) 60% recovery
350 million oz of silver (1.5 gpt) 60% recovery

Production target 2027
Capex $5+ billion

Size: 10,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Pebble
100 5000.00 show
One of the largest copper / gold projects in the world.

75 billion lbs of copper
80 million oz of gold (.3 gpt) 60% recovery
350 million oz of silver (1.5 gpt) 60% recovery

Production target 2027
Capex $5+ billion

Size: 10,000 ha

Profitability (by resource)

Proven &
Probable		 02/21/2025
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 02/21/2025
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.): 250.00M 25.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 120.00M 12.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $280,224.00M $36,865.68M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $280,224.00M $36,865.68M n/a
Max Profit / Current MCap: 697.030 71.746 n/a
Max Profit Per Share (Gold): $461.65 $60.73 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $461.65 $60.73 n/a
Total Free Profit Per Share: $460.71 $59.56 n/a
FD MCap / Gold Eq.: $3.35 $42.82 n/a
FD MCap / Silver Eq.: $0.04 $0.50 n/a
FD MCap / Per Metal
as % Spot Price:		 0.11% 1.17% n/a
EV / Gold Eq.: $3.34 $42.76 n/a
EV / Silver Eq.: $0.04 $0.50 n/a
EV / Per Metal
as % Spot Price:		 0.11% 1.16% n/a

Reserves &
Resources		 02/21/2025
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.): 500.00M 50.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 195.00M 19.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $455,364.00M $59,906.73M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $455,364.00M $59,906.73M n/a
Max Profit / Current MCap: 1,132.674 116.587 n/a
Max Profit Per Share (Gold): $750.19 $98.69 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $750.19 $98.69 n/a
Total Free Profit Per Share: $749.25 $97.52 n/a
FD MCap / Gold Eq.: $2.06 $26.35 n/a
FD MCap / Silver Eq.: $0.02 $0.31 n/a
FD MCap / Per Metal
as % Spot Price:		 0.07% 0.72% n/a
EV / Gold Eq.: $2.06 $26.31 n/a
EV / Silver Eq.: $0.02 $0.31 n/a
EV / Per Metal
as % Spot Price:		 0.07% 0.72% n/a

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.     ×