Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSEAMERICAN:NAK
USD
TSE:NDM
CAD
Description
Northern Dynasty Minerals Ltd are a gold focused junior, late stage development company 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$173.79M which is a rise of roughly 2% over the last four months. As of 02/01/2022 they have no debt and ~C$288.68M cash. They have 529M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
02/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$171.15M
$173.79M
02/01/2022
$2.64M
Total Assets:
$141.81M
$140.44M
02/01/2022
$-1.37M
Total Liabilities:
$14.18M
$14.04M
02/01/2022
$-0.14M
Current Assets:
$29.15M
$28.87M
02/01/2022
$-0.28M
Current Liabilities:
$13.39M
$13.26M
02/01/2022
$-0.13M
Total Debt:
$0.00M
$0.00M
02/01/2022
$0.00M
Cash:
$291.49M
$288.68M
02/01/2022
$-2.81M
Enterprise Value:
$-120.34M
$-114.89M
05/12/1966
$5.45M
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:
Yes
Yes
02/01/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
02/01/2022
0.00%
Misc
02/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
529,000,000
529,000,000
02/01/2022
0
Shares (FD):
550,000,000
550,000,000
02/01/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2027
02/01/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
02/01/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
02/01/2022
0
Initial CapEx (Outstanding):
$5,000.00M2921.38% of Mkt.Cap
$5,000.00M2876.98% of Mkt.Cap
02/01/2022
$0.00M
Funding Option:
n/a
n/a
02/01/2022
n/a
Documentation:
none
PFS
02/01/2022
n/a
Value Adjustment:
-50%
-50%
never
0%
Resource Data
GOLD
02/01/2022 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
02/01/2022
0.00M
Measured & Indicated:
250.00M
250.00M
02/01/2022
0.00M
Inferred:
250.00M
250.00M
02/01/2022
0.00M
Reserves & Resources:
500.00M
500.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
02/01/2022
0.00M
Measured & Indicated:
160.00M
160.00M
02/01/2022
0.00M
Inferred:
100.00M
100.00M
02/01/2022
0.00M
Reserves & Resources:
260.00M
260.00M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
02/01/2022
$0.00
Extra Operating Cost:
n/a
n/a
02/01/2022
$0.00
Average Grade:
0.35 g/t
0.35 g/t
02/01/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
02/01/2022
0.00%
F U T U R E
Proven & Probable:
25.00M
25.00M
02/01/2022
0.00M
Annual Production:
500,000oz.
500,000oz.
02/01/2022
0oz.
Cash Cost:
$200
$200
02/01/2022
$0
Extra Operating Cost:
$400
$400
02/01/2022
$0
SILVER
02/01/2022 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
02/01/2022
0.00M
Measured & Indicated:
n/a
n/a
02/01/2022
0.00M
Inferred:
n/a
n/a
02/01/2022
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
02/01/2022
0.00M
Measured & Indicated:
n/a
n/a
02/01/2022
0.00M
Inferred:
n/a
n/a
02/01/2022
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
02/01/2022
$0.00
Extra Operating Cost:
n/a
n/a
02/01/2022
$0.00
Average Grade:
n/a
n/a
02/01/2022
n/a
Recovery Rate:
n/a
n/a
02/01/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
02/01/2022
0.00M
Annual Production:
n/a
n/a
02/01/2022
n/a
Cash Cost:
n/a
n/a
02/01/2022
n/a
Extra Operating Cost:
n/a
n/a
02/01/2022
n/a
Property
Last Analysis Data (02/01/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Alaska , USA
Pebble
100% (guess)
10,000
Both
show
One of the largest copper / gold projects in the world.
80 billion lbs of copper
75 million oz of gold (.4 gpt)
Production target 2025
Capex $5+ billion
Total Land Package Size (ha):
10,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Alaska , USA
Pebble
100% (guess)
10,000
Both
show
One of the largest copper / gold projects in the world.
80 billion lbs of copper
75 million oz of gold (.4 gpt)
Production target 2025
Capex $5+ billion
Total Land Package Size (ha):
10,000
Profitability (by resource)
Proven & Probable
02/01/2022 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
02/01/2022 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.):
250.00M
250.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
1,158.47M
P L A U S I B L E
Gold Eq. Oz.:
160.00M
160.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
741.42M
Maximum Profit (Gold):
$67,216.80M
$68,040.00M
n/a
$823.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$67,216.80M
$68,040.00M
n/a
$823.20M
Max Profit / Current MCap:
392.731
391.500
n/a
-1.231
Max Profit Per Share (Gold):
$122.21
$123.71
n/a
$1.50
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$122.21
$123.71
n/a
$1.50
Total Free Profit Per Share:
$121.82
$123.30
n/a
$1.49
FD Mkt. Cap / Gold Eq.:
$1.07
$1.09
n/a
$0.02
FD Mkt. Cap / Silver Eq.:
$0.01
$0.01
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
0.06%
0.06%
n/a
0.00%
Reserves & Resources
02/01/2022 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.):
500.00M
500.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2,316.94M
P L A U S I B L E
Gold Eq. Oz.:
260.00M
260.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
1,204.81M
Maximum Profit (Gold):
$109,227.30M
$110,565.00M
n/a
$1,337.70M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$109,227.30M
$110,565.00M
n/a
$1,337.70M
Max Profit / Current MCap:
638.188
636.187
n/a
-2.001
Max Profit Per Share (Gold):
$198.60
$201.03
n/a
$2.43
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$198.60
$201.03
n/a
$2.43
Total Free Profit Per Share:
$198.20
$200.62
n/a
$2.42
FD Mkt. Cap / Gold Eq.:
$0.66
$0.67
n/a
$0.01
FD Mkt. Cap / Silver Eq.:
$0.01
$0.01
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
0.04%
0.04%
n/a
0.00%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7878
CAD 0.7802
05/18/2022
Spot Gold:
$1,800.30
$1,815.00
05/18/2022
$14.70
Spot Silver:
$22.62
$21.55
05/18/2022
$-1.07
Gold:Silver Ratio:
79.59
84.22
05/18/2022
4.63
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: