Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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$790.16M which is a fall of roughly 15% over the last three weeks. As of 02/25/2026 they have ~C$15M debt and ~C$32.05M cash. They have 560M 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 02/25/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $934.48M $790.16M 02/25/2026
MCap (OS): $834.44M $705.58M 02/25/2026
Total Assets: $92.78M $92.51M 02/25/2026
Total Liabilities: $48.95M $48.81M 02/25/2026
Current Assets: $32.15M $32.05M 02/25/2026
Current Liabilities: $12.42M $12.38M 02/25/2026
Total Debt: $14.61M $14.57M 02/25/2026
Cash: $32.15M $32.05M 02/25/2026
Debt (Net): $-17.53M $-17.48M
Enterprise Value: $916.94M $772.68M
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 02/25/2026
Misc 02/25/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 559,882,162 559,882,162 02/25/2026
Shares (FD): 627,000,000 627,000,000 02/25/2026
Insider Ownership: n/a n/a 02/25/2026
Dividend (Annual): n/a n/a 03/01/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2030 02/25/2026
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/25/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/25/2026
Development Phase: PEA Released PEA Released 02/25/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 02/25/2026
Cash Flow Multiple: 4 4 02/25/2026

Resource Data

GOLD 02/25/2026
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 02/25/2026
Measured & Indicated: 25.00M 25.00M 02/25/2026
Inferred: 25.00M 25.00M 02/25/2026
Reserves & Resources: 50.00M 50.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/25/2026
Measured & Indicated: 12.00M 12.00M 02/25/2026
Inferred: 7.50M 7.50M 02/25/2026
Reserves & Resources: 19.50M 19.50M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/25/2026
Extra Operating Cost: n/a n/a 02/25/2026
Total: $600 $600 02/25/2026
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 02/25/2026
Open Pit (Avg): n/a 0.35 g/t 02/25/2026
Recovery Rate: (CG)  60.00% (CG)  60.00% 03/01/2026
F
U
T
U
R
E		 Proven & Probable: 40.00M 40.00M 02/25/2026
Annual Production: 500,000oz. 500,000oz. 02/25/2026
Cash Cost: $100 $100 02/25/2026
Extra Operating Cost: $500 $500 02/25/2026
SILVER 02/25/2026
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 02/25/2026
Measured & Indicated: n/a n/a 02/25/2026
Inferred: n/a n/a 02/25/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/25/2026
Measured & Indicated: n/a n/a 02/25/2026
Inferred: n/a n/a 02/25/2026
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 02/25/2026
Extra Operating Cost: n/a n/a 02/25/2026
Total: n/a n/a 02/25/2026
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 02/25/2026
Open Pit (Avg): n/a n/a 02/25/2026
Recovery Rate: n/a n/a 02/25/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/25/2026
Annual Production: n/a n/a 02/25/2026
Cash Cost: n/a n/a 02/25/2026
Extra Operating Cost: n/a n/a 02/25/2026

Property

Last Analysis Data  (02/25/2026)
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
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		 02/25/2026
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		 02/25/2026
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.): 25.00M 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.: 12.00M 12.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $55,047.12M $48,537.24M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $55,047.12M $48,537.24M n/a
Max Profit / Current MCap: 58.907 61.427 n/a
Max Profit Per Share (Gold): $87.79 $77.41 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $87.79 $77.41 n/a
Total Free Profit Per Share: $85.75 $75.68 n/a
FD MCap / Gold Eq.: $77.87 $65.85 n/a
FD MCap / Silver Eq.: $1.34 $1.03 n/a
FD MCap / Per Metal
as % Spot Price:		 1.50% 1.42% n/a
EV / Gold Eq.: $76.41 $64.39 n/a
EV / Silver Eq.: $1.31 $1.01 n/a
EV / Per Metal
as % Spot Price:		 1.47% 1.39% n/a

Reserves &
Resources		 02/25/2026
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.): 50.00M 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.: 19.50M 19.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $89,451.57M $78,873.02M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $89,451.57M $78,873.02M n/a
Max Profit / Current MCap: 95.724 99.819 n/a
Max Profit Per Share (Gold): $142.67 $125.79 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $142.67 $125.79 n/a
Total Free Profit Per Share: $140.63 $124.06 n/a
FD MCap / Gold Eq.: $47.92 $40.52 n/a
FD MCap / Silver Eq.: $0.82 $0.63 n/a
FD MCap / Per Metal
as % Spot Price:		 0.92% 0.87% n/a
EV / Gold Eq.: $47.02 $39.62 n/a
EV / Silver Eq.: $0.81 $0.62 n/a
EV / Per Metal
as % Spot Price:		 0.91% 0.85% 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.     ×