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 using 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 500Moz. of gold in the reserves and resources category of which 250Moz. are in the measured and indicated category. They have a market capitalisation of ~C$265.57M which is a rise of roughly 86% over the last ten months. As of 02/10/2024 they have no debt and ~C$26.49M 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 02/10/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $143.14M $265.57M 02/10/2024
Total Assets: $133.76M $128.89M 02/10/2024
Total Liabilities: $13.38M $12.89M 02/10/2024
Current Assets: $27.50M $26.49M 02/10/2024
Current Liabilities: $12.63M $12.17M 02/10/2024
Total Debt: $0.00M $0.00M 02/10/2024
Cash: $27.50M $26.49M 02/10/2024
Enterprise Value: $115.65M $239.08M 07/29/1977
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 02/10/2024
Misc 02/10/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 538,478,010 538,478,010 02/10/2024
Shares (FD): 575,000,000 575,000,000 02/10/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2028 02/10/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 02/10/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 02/10/2024
Initial CapEx (Outstanding): $5,000.00M
3492.96% of MCap		 $5,000.00M
1882.71% of MCap 		02/10/2024
Funding Option: n/a n/a 02/10/2024
Documentation: none PFS 08/27/2024
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 4 4 02/10/2024

Resource Data

GOLD 02/10/2024
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 02/10/2024
Measured & Indicated: 250.00M 250.00M 02/10/2024
Inferred: 250.00M 250.00M 02/10/2024
Reserves & Resources: 500.00M 500.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/10/2024
Measured & Indicated: 120.00M 120.00M 02/10/2024
Inferred: 75.00M 75.00M 02/10/2024
Reserves & Resources: 195.00M 195.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 02/10/2024
Extra Operating Cost: n/a n/a 02/10/2024
Total: $500 $500 02/10/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 0.35 g/t n/a 02/10/2024
Open Pit (Avg): n/a 0.35 g/t 02/10/2024
Recovery Rate: (CG)  60.00% (CG)  60.00% 08/27/2024
F
U
T
U
R
E		 Proven & Probable: 35.00M 35.00M 02/10/2024
Annual Production: 500,000oz. 500,000oz. 02/10/2024
Cash Cost: $100 $100 02/10/2024
Extra Operating Cost: $400 $400 02/10/2024
SILVER 02/10/2024
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 02/10/2024
Measured & Indicated: n/a n/a 02/10/2024
Inferred: n/a n/a 02/10/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/10/2024
Measured & Indicated: n/a n/a 02/10/2024
Inferred: n/a n/a 02/10/2024
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 02/10/2024
Extra Operating Cost: n/a n/a 02/10/2024
Total: n/a n/a 02/10/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/10/2024
Open Pit (Avg): n/a n/a 02/10/2024
Recovery Rate: n/a n/a 02/10/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/10/2024
Annual Production: n/a n/a 02/10/2024
Cash Cost: n/a n/a 02/10/2024
Extra Operating Cost: n/a n/a 02/10/2024

Property

Last Analysis Data  (02/10/2024)
Stage Name Owned 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
Total Land Package Size (ha): 10,000  
Current Data
Stage Name Owned 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
Total Land Package Size (ha): 10,000  

Profitability (by resource)

Proven &
Probable		 02/10/2024
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
Measured &
Indicated		 02/10/2024
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.): 250.00M 250.00M 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 120.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $182,856.00M $260,148.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $182,856.00M $260,148.00M n/a
Max Profit / Current MCap: 1,277.418 979.567 n/a
Max Profit Per Share (Gold): $318.01 $452.43 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $318.01 $452.43 n/a
Total Free Profit Per Share: $317.68 $451.79 n/a
FD MCap / Gold Eq.: $1.19 $2.21 n/a
FD MCap / Silver Eq.: $0.01 $0.03 n/a
FD MCap / Per Metal
as % Spot Price:		 0.06% 0.08% n/a

Reserves &
Resources		 02/10/2024
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.): 500.00M 500.00M 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 195.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $297,141.00M $422,740.50M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $297,141.00M $422,740.50M n/a
Max Profit / Current MCap: 2,075.805 1,591.797 n/a
Max Profit Per Share (Gold): $516.77 $735.20 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $516.77 $735.20 n/a
Total Free Profit Per Share: $516.43 $734.56 n/a
FD MCap / Gold Eq.: $0.73 $1.36 n/a
FD MCap / Silver Eq.: $0.01 $0.02 n/a
FD MCap / Per Metal
as % Spot Price:		 0.04% 0.05% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults