Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:NST
AUD
OTCMKTS:NESRF
USD
Description
Northern Star Resources Ltd are a gold focused major with ten producing mines in Australia and USA, one mine in development in Australia and one exploration property. Currently they produce roughly 1.7Moz. of gold per year. They have approximately 60Moz. of gold in the reserves and resources category of which 45Moz. are in the measured and indicated category. They have a market capitalisation of ~A$13434.33M which is a rise of roughly 6% over the last one months. As of 09/22/2024 they have ~A$551M debt and ~A$788.19M cash. They have 1,149M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
09/22/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$12,651.85M
$13,434.33M
09/22/2024
$782.48M
Total Assets:
$7,493.80M
$7,219.04M
09/22/2024
$-274.76M
Total Liabilities:
$2,180.02M
$2,100.08M
09/22/2024
$-79.93M
Current Assets:
$1,226.26M
$1,181.30M
09/22/2024
$-44.96M
Current Liabilities:
$524.57M
$505.33M
09/22/2024
$-19.23M
Total Debt:
$572.25M
$551.27M
09/22/2024
$-20.98M
Cash:
$818.19M
$788.19M
09/22/2024
$-30.00M
Enterprise Value:
$12,405.91M
$13,197.41M
03/17/2388
$791.50M
Cash Flow:
$1,731.79M
$1,996.65M
never
$264.86M
Cash Flow Multiple:
7.31
6.73
never
-0.58
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
09/22/2024
n/a
Misc
09/22/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,149,181,616
1,149,181,616
09/22/2024
0
Shares (FD):
1,151,000,000
1,151,000,000
09/22/2024
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
3%
09/22/2024
3%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
09/22/2024
n/a
Production (Gold Eq Oz.):
(guess) 1,700,000
(guess) 1,700,000
09/22/2024
0
Production (Silver Eq Oz.) :
(guess) 143,467,290
(guess) 137,151,788
09/22/2024
-6,315,501
Initial CapEx (Outstanding):
n/a
n/a
09/22/2024
n/a
Funding Option:
n/a
n/a
09/22/2024
n/a
Documentation:
none
PRODUCER
09/22/2024
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
18
18
08/22/2024
0.00
Resource Data
GOLD
09/22/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
20.00M
20.00M
09/22/2024
0.00M
Measured & Indicated:
45.00M
45.00M
09/22/2024
0.00M
Inferred:
15.00M
15.00M
09/22/2024
0.00M
Reserves & Resources:
60.00M
60.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
18.00M
18.00M
09/22/2024
0.00M
Measured & Indicated:
36.00M
36.00M
09/22/2024
0.00M
Inferred:
6.75M
6.75M
09/22/2024
0.00M
Reserves & Resources:
42.75M
42.75M
never
0.00M
C U R R E N T
Annual Production:
(guess) 1,700,000oz.
(guess) 1,700,000oz.
09/22/2024
0oz.
Cash Cost:
$1,050
$1,050
09/22/2024
$0.00
Extra Operating Cost:
$550
$550
09/22/2024
$0.00
Total:
$1,600
$1,600
09/22/2024
$0.00
Margin (Free Cash Flow):
$1,019 (39%)
$1,175 (42%)
$155.80
G R A D E
Underground (Avg):
4.00 g/t
4.00 g/t
09/22/2024
n/a
Open Pit (Avg):
n/a
1.30 g/t
03/18/2024
1.30 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
09/22/2024
0.00%
F U T U R E
Proven & Probable:
45.00M
45.00M
09/22/2024
0.00M
Annual Production:
2,000,000oz.
2,000,000oz.
09/22/2024
0oz.
Cash Cost:
$1,100
$1,100
09/22/2024
$0
Extra Operating Cost:
$550
$550
09/22/2024
$0
SILVER
09/22/2024 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
09/22/2024
0.00M
Measured & Indicated:
n/a
n/a
09/22/2024
0.00M
Inferred:
n/a
n/a
09/22/2024
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
09/22/2024
0.00M
Measured & Indicated:
n/a
n/a
09/22/2024
0.00M
Inferred:
n/a
n/a
09/22/2024
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
09/22/2024
$0.00
Extra Operating Cost:
n/a
n/a
09/22/2024
$0.00
Total:
n/a
n/a
09/22/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
09/22/2024
n/a
Open Pit (Avg):
n/a
n/a
09/17/2023
n/a
Recovery Rate:
n/a
n/a
09/22/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/22/2024
0.00M
Annual Production:
n/a
n/a
09/22/2024
n/a
Cash Cost:
n/a
n/a
09/22/2024
n/a
Extra Operating Cost:
n/a
n/a
09/22/2024
n/a
Property
Last Analysis Data (09/22/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Australia
Jundee
100% (guess)
n/a
n/a
n/a
Production
Austraia , Australia
Kalgoorlie
100% (guess)
n/a
Open Pit
show
Large open pit.
250,000 oz annual production.
Production
Western , Australia
Kanowa
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Karari
100% (guess)
n/a
Open Pit
n/a
Production
Western , Australia
Kundana
100% (guess)
n/a
n/a
n/a
Production
Australia
Paulsens
100% (guess)
n/a
n/a
show
100,000 oz long term producer at high grades.
Production
Australia
Plutonic
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Red October
100% (guess)
n/a
Open Pit
n/a
Production
Australia , Australia
Whirling Dervish
100% (guess)
n/a
Open Pit
n/a
Development
Australia
Thunderbox
100% (guess)
n/a
Open Pit
show
They expect to produce 150,000 oz per year.
Exploration
Western Australia , Australia
Yandal
100% (guess)
160,000
Both
show
Early exploration
Large property with several deposits.
About 1.5 million oz discovered at 2 gpt.
Production
Alaska , USA
Pogo
100% (guess)
n/a
Underground
show
Large mine
300,000 oz annual production
Total Land Package Size (ha):
160,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Australia
Jundee
100% (guess)
n/a
n/a
n/a
Production
Austraia , Australia
Kalgoorlie
100% (guess)
n/a
Open Pit
show
Large open pit.
250,000 oz annual production.
Production
Western , Australia
Kanowa
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Karari
100% (guess)
n/a
Open Pit
n/a
Production
Western , Australia
Kundana
100% (guess)
n/a
n/a
n/a
Production
Australia
Paulsens
100% (guess)
n/a
n/a
show
100,000 oz long term producer at high grades.
Production
Australia
Plutonic
100% (guess)
n/a
n/a
n/a
Production
Australia , Australia
Red October
100% (guess)
n/a
Open Pit
n/a
Production
Australia , Australia
Whirling Dervish
100% (guess)
n/a
Open Pit
n/a
Development
Australia
Thunderbox
100% (guess)
n/a
Open Pit
show
They expect to produce 150,000 oz per year.
Exploration
Western Australia , Australia
Yandal
100% (guess)
160,000
Both
show
Early exploration
Large property with several deposits.
About 1.5 million oz discovered at 2 gpt.
Production
Alaska , USA
Pogo
100% (guess)
n/a
Underground
show
Large mine
300,000 oz annual production
Total Land Package Size (ha):
160,000
Profitability (by resource)
Proven & Probable
09/22/2024 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.):
20.00M
20.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-74.30M
P L A U S I B L E
Gold Eq. Oz.:
18.00M
18.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-66.87M
Maximum Profit (Gold):
$18,336.60M
$21,141.00M
n/a
$2,804.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$18,336.60M
$21,141.00M
n/a
$2,804.40M
Max Profit / Current MCap:
1.449
1.574
n/a
0.124
Max Profit Per Share (Gold):
$15.93
$18.37
n/a
$2.44
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$15.93
$18.37
n/a
$2.44
Total Free Profit Per Share:
$0.00
$0.58
n/a
$0.58
FD MCap / Gold Eq.:
$702.88
$746.35
n/a
$43.47
FD MCap / Silver Eq.:
$8.33
$9.25
n/a
$0.92
FD MCap / Per Metal as % Spot Price:
26.84%
26.90%
n/a
0.06%
Measured & Indicated
09/22/2024 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.):
45.00M
45.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-167.18M
P L A U S I B L E
Gold Eq. Oz.:
36.00M
36.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-133.74M
Maximum Profit (Gold):
$36,673.20M
$42,282.00M
n/a
$5,608.80M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$36,673.20M
$42,282.00M
n/a
$5,608.80M
Max Profit / Current MCap:
2.899
3.147
n/a
0.249
Max Profit Per Share (Gold):
$31.86
$36.74
n/a
$4.87
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$31.86
$36.74
n/a
$4.87
Total Free Profit Per Share:
$15.73
$18.95
n/a
$3.22
FD MCap / Gold Eq.:
$351.44
$373.18
n/a
$21.74
FD MCap / Silver Eq.:
$4.16
$4.63
n/a
$0.46
FD MCap / Per Metal as % Spot Price:
13.42%
13.45%
n/a
0.03%
Reserves & Resources
09/22/2024 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.):
60.00M
60.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-222.90M
P L A U S I B L E
Gold Eq. Oz.:
42.75M
42.75M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-158.82M
Maximum Profit (Gold):
$43,549.43M
$50,209.88M
n/a
$6,660.45M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$43,549.43M
$50,209.88M
n/a
$6,660.45M
Max Profit / Current MCap:
3.442
3.737
n/a
0.295
Max Profit Per Share (Gold):
$37.84
$43.62
n/a
$5.79
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$37.84
$43.62
n/a
$5.79
Total Free Profit Per Share:
$21.70
$25.84
n/a
$4.14
FD MCap / Gold Eq.:
$295.95
$314.25
n/a
$18.30
FD MCap / Silver Eq.:
$3.51
$3.90
n/a
$0.39
FD MCap / Per Metal as % Spot Price:
11.30%
11.33%
n/a
0.03%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/22/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6813
AUD 0.6563
10/29/2024
Spot Gold:
$2,618.70
$2,774.50
10/29/2024
$155.80
Spot Silver:
$31.03
$34.39
10/29/2024
$3.36
Gold:Silver Ratio:
84.39
80.68
10/29/2024
-3.72
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: