Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:RVG
CAD
OTCMKTS:RVLGF
USD
Description
Revival Gold Inc are a gold focused junior, late stage development company with one mine in development in USA. They have approximately 4Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$51.38M which is a rise of roughly 1% over the last nine months. As of 05/01/2022 they have no debt and ~C$7.48M cash. They have 87M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$50.66M
$51.38M
05/01/2022
$0.72M
Total Assets:
$13.32M
$12.72M
05/01/2022
$-0.61M
Total Liabilities:
$0.47M
$0.45M
05/01/2022
$-0.02M
Current Assets:
$7.84M
$7.48M
05/01/2022
$-0.36M
Current Liabilities:
$0.47M
$0.45M
05/01/2022
$-0.02M
Total Debt:
$0.00M
$0.00M
05/01/2022
$0.00M
Cash:
$7.84M
$7.48M
05/01/2022
$-0.36M
Enterprise Value:
$42.82M
$43.90M
05/23/1971
$1.07M
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:
05/01/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
05/01/2022
0.00%
Misc
05/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
87,000,000
87,000,000
05/01/2022
0
Shares (FD):
101,000,000
101,000,000
05/01/2022
0
Insider Ownership:
n/a
30%
07/15/2022
30%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2025
05/01/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
05/01/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
05/01/2022
0
Initial CapEx (Outstanding):
$100.00M197.38% of Mkt.Cap
$100.00M194.63% of Mkt.Cap
05/01/2022
$0.00M
Funding Option:
n/a
n/a
05/01/2022
n/a
Documentation:
none
PEA
07/15/2022
n/a
Value Adjustment:
none
-33%
never
-33%
Resource Data
GOLD
05/01/2022 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
05/01/2022
0.00M
Measured & Indicated:
1.30M
2.00M
05/16/2022
0.70M
Inferred:
1.60M
2.00M
05/16/2022
0.40M
Reserves & Resources:
2.90M
4.00M
never
1.10M
P L A U S I B L E
Proven & Probable:
n/a
n/a
05/01/2022
0.00M
Measured & Indicated:
0.83M
1.28M
05/16/2022
0.45M
Inferred:
0.64M
0.80M
05/16/2022
0.16M
Reserves & Resources:
1.47M
2.08M
never
0.61M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
05/01/2022
$0.00
Extra Operating Cost:
n/a
n/a
05/01/2022
$0.00
Average Grade:
1.00 g/t
1.00 g/t
05/01/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
07/15/2022
0.00%
F U T U R E
Proven & Probable:
1.20M
2.50M
05/16/2022
1.30M
Annual Production:
75,000oz.
100,000oz.
05/16/2022
25,000oz.
Cash Cost:
$850
$850
05/01/2022
$0
Extra Operating Cost:
$500
$500
05/01/2022
$0
SILVER
05/01/2022 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
05/01/2022
0.00M
Measured & Indicated:
n/a
n/a
05/01/2022
0.00M
Inferred:
n/a
n/a
05/01/2022
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
05/01/2022
0.00M
Measured & Indicated:
n/a
n/a
05/01/2022
0.00M
Inferred:
n/a
n/a
05/01/2022
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
05/01/2022
$0.00
Extra Operating Cost:
n/a
n/a
05/01/2022
$0.00
Average Grade:
n/a
n/a
05/01/2022
n/a
Recovery Rate:
n/a
n/a
05/01/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/01/2022
0.00M
Annual Production:
n/a
n/a
05/01/2022
n/a
Cash Cost:
n/a
n/a
05/01/2022
n/a
Extra Operating Cost:
n/a
n/a
05/01/2022
n/a
Property
Last Analysis Data (05/01/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Idaho , USA
Arnett - Beartrack
100% (guess)
5,400
Open Pit
show
3 million oz (1.1 gpt)
past producing mine.
Total Land Package Size (ha):
5,400
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Idaho , USA
Arnett - Beartrack
100% (guess)
5,400
Open Pit
show
3 million oz (1.1 gpt)
past producing mine.
Total Land Package Size (ha):
5,400
Profitability (by resource)
Proven & Probable
05/01/2022 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
05/01/2022 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.):
1.30M
2.00M
n/a
0.70M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
58.45M
P L A U S I B L E
Gold Eq. Oz.:
0.83M
1.28M
n/a
0.45M
Silver Eq. Oz.:
n/a
n/a
n/a
37.41M
Maximum Profit (Gold):
$318.57M
$308.68M
n/a
$-9.89M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$318.57M
$308.68M
n/a
$-9.89M
Max Profit / Current MCap:
6.288
6.008
n/a
-0.280
Max Profit Per Share (Gold):
$3.15
$3.06
n/a
$-0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.15
$3.06
n/a
$-0.10
Total Free Profit Per Share:
$2.51
$2.38
n/a
$-0.14
FD Mkt. Cap / Gold Eq.:
$60.89
$40.14
n/a
$-20.75
FD Mkt. Cap / Silver Eq.:
$0.73
$0.48
n/a
$-0.25
FD Mkt. Cap / Per Metal as % Spot Price:
3.21%
2.15%
n/a
-1.06%
Reserves & Resources
05/01/2022 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.):
2.90M
4.00M
n/a
1.10M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
91.87M
P L A U S I B L E
Gold Eq. Oz.:
1.47M
2.08M
n/a
0.61M
Silver Eq. Oz.:
n/a
n/a
n/a
50.77M
Maximum Profit (Gold):
$563.63M
$501.61M
n/a
$-62.02M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$563.63M
$501.61M
n/a
$-62.02M
Max Profit / Current MCap:
11.125
9.763
n/a
-1.362
Max Profit Per Share (Gold):
$5.58
$4.97
n/a
$-0.61
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.58
$4.97
n/a
$-0.61
Total Free Profit Per Share:
$4.94
$4.29
n/a
$-0.65
FD Mkt. Cap / Gold Eq.:
$34.42
$24.70
n/a
$-9.72
FD Mkt. Cap / Silver Eq.:
$0.41
$0.30
n/a
$-0.12
FD Mkt. Cap / Per Metal as % Spot Price:
1.81%
1.33%
n/a
-0.49%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/01/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7838
CAD 0.7481
02/05/2023
Spot Gold:
$1,897.00
$1,864.20
02/05/2023
$-32.80
Spot Silver:
$22.74
$22.34
02/05/2023
$-0.40
Gold:Silver Ratio:
83.42
83.45
02/05/2023
0.03
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: