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

Northisle Copper & Gold Inc

www: www.northisle.ca   email: info@northisle.ca
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:NCX CAD
OTCMKTS:NTCPF USD

Description

Northisle Copper & Gold Inc are a gold focused junior, project generator with one mine in development in Canada and two exploration properties. They have approximately 6Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$78.18M which is a fall of roughly 7% over the last four weeks. As of 10/25/2024 they have no debt and ~C$5.3M cash. They have 239M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 10/25/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $84.41M $78.18M 10/25/2024
Total Assets: $11.57M $11.46M 10/25/2024
Total Liabilities: $1.74M $1.72M 10/25/2024
Current Assets: $4.52M $4.48M 10/25/2024
Current Liabilities: $0.43M $0.43M 10/25/2024
Total Debt: $0.00M $0.00M 10/25/2024
Cash: $5.35M $5.30M 10/25/2024
Enterprise Value: $79.06M $72.89M 04/23/1972
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: 10/25/2024
Misc 10/25/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 238,529,227 238,529,227 10/25/2024
Shares (FD): 251,000,000 251,000,000 10/25/2024
Insider Ownership: n/a 30% 10/25/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2030 10/25/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/25/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/25/2024
Initial CapEx (Outstanding): $1,100.00M
1303.16% of MCap		 $1,100.00M
1406.93% of MCap 		10/25/2024
Funding Option: n/a n/a 10/25/2024
Documentation: none PEA 10/25/2024
Future MCap Modifier: 0.03
PG/Explorer: Good Project
 0.03
PG/Explorer: Good Project
 10/25/2024
Cash Flow Multiplier: none none 10/25/2024

Resource Data

GOLD 10/25/2024
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 10/25/2024
Measured & Indicated: 5.00M 5.00M 10/25/2024
Inferred: 1.00M 1.00M 10/25/2024
Reserves & Resources: 6.00M 6.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/25/2024
Measured & Indicated: 2.40M 2.40M 10/25/2024
Inferred: 0.30M 0.30M 10/25/2024
Reserves & Resources: 2.70M 2.70M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 10/25/2024
Extra Operating Cost: $350 $350 10/25/2024
Total: $1,100 $1,100 10/25/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/25/2024
Open Pit (Avg): n/a 0.24 g/t 10/25/2024
Recovery Rate: (CG)  60.00% (CG)  60.00% 10/25/2024
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 10/25/2024
Annual Production: n/a n/a 10/25/2024
Cash Cost: n/a n/a 10/25/2024
Extra Operating Cost: n/a n/a 10/25/2024
SILVER 10/25/2024
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 10/25/2024
Measured & Indicated: n/a n/a 10/25/2024
Inferred: n/a n/a 10/25/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/25/2024
Measured & Indicated: n/a n/a 10/25/2024
Inferred: n/a n/a 10/25/2024
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 10/25/2024
Extra Operating Cost: n/a n/a 10/25/2024
Total: n/a n/a 10/25/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/25/2024
Open Pit (Avg): n/a n/a 10/05/2023
Recovery Rate: n/a n/a 10/25/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/25/2024
Annual Production: n/a n/a 10/25/2024
Cash Cost: n/a n/a 10/25/2024
Extra Operating Cost: n/a n/a 10/25/2024

Property

Last Analysis Data  (10/25/2024)
Stage Name Owned Au Ag Cu Notes
Dev Hushamu 100% show
PEA released in 2017.

1.4 billion lbs of copper
4.5 million oz of gold (.25 gpt)
Exp Pemberton 35% show
JV with Freeport.

Early exploration.
Exp Red Dog 100% n/a
Total Land Package Size (ha): 38,400  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Hushamu 100% show
PEA released in 2017.

1.4 billion lbs of copper
4.5 million oz of gold (.25 gpt)
Exp Pemberton 35% show
JV with Freeport.

Early exploration.
Exp Red Dog 100% n/a
Total Land Package Size (ha): 38,400  

Profitability (by resource)

Proven &
Probable		 10/25/2024
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		 10/25/2024
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.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.40M 2.40M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,898.08M $3,757.44M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,898.08M $3,757.44M n/a
Max Profit / Current MCap: 46.180 48.059 n/a
Max Profit Per Share (Gold): $15.53 $14.97 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.53 $14.97 n/a
Total Free Profit Per Share: $15.07 $14.53 n/a
FD MCap / Gold Eq.: $35.17 $32.58 n/a
FD MCap / Silver Eq.: $0.43 $0.38 n/a
FD MCap / Per Metal
as % Spot Price:		 1.29% 1.22% n/a

Reserves &
Resources		 10/25/2024
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.): 6.00M 6.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.70M 2.70M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,385.34M $4,227.12M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,385.34M $4,227.12M n/a
Max Profit / Current MCap: 51.953 54.066 n/a
Max Profit Per Share (Gold): $17.47 $16.84 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $17.47 $16.84 n/a
Total Free Profit Per Share: $17.01 $16.41 n/a
FD MCap / Gold Eq.: $31.26 $28.96 n/a
FD MCap / Silver Eq.: $0.38 $0.34 n/a
FD MCap / Per Metal
as % Spot Price:		 1.15% 1.09% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults