Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 developer with two mines in development in USA. They have approximately 5.5Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$58.82M which is a rise of roughly 10% over the last six months. As of 05/03/2024 they have no debt and ~C$3.6M cash. They have 187M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/03/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$53.36M
$58.82M
05/03/2024
$5.46M
Total Assets:
$7.32M
$7.19M
05/03/2024
$-0.12M
Total Liabilities:
$0.44M
$0.43M
05/03/2024
$-0.01M
Current Assets:
$3.66M
$3.60M
05/03/2024
$-0.06M
Current Liabilities:
$0.44M
$0.43M
05/03/2024
$-0.01M
Total Debt:
$0.00M
$0.00M
05/03/2024
$0.00M
Cash:
$3.66M
$3.60M
05/03/2024
$-0.06M
Enterprise Value:
$49.71M
$55.22M
10/02/1971
$5.52M
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:
05/03/2024
n/a
Misc
05/03/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
187,000,000
187,000,000
05/03/2024
0
Shares (FD):
221,000,000
221,000,000
05/03/2024
0
Insider Ownership:
n/a
30%
07/07/2024
30%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2027
05/03/2024
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
05/03/2024
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
05/03/2024
0
Initial CapEx (Outstanding):
$100.00M187.39% of MCap
$100.00M170.01% of MCap
05/03/2024
$0.00M
Funding Option:
n/a
n/a
05/03/2024
n/a
Documentation:
none
PEA
07/07/2024
n/a
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
09/16/2023
0
Cash Flow Multiplier:
4
4
09/16/2023
0.00
Resource Data
GOLD
05/03/2024 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
05/03/2024
0.00M
Measured & Indicated:
3.00M
3.00M
05/03/2024
0.00M
Inferred:
2.50M
2.50M
05/03/2024
0.00M
Reserves & Resources:
5.50M
5.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
05/03/2024
0.00M
Measured & Indicated:
1.92M
1.92M
05/03/2024
0.00M
Inferred:
1.00M
1.00M
05/03/2024
0.00M
Reserves & Resources:
2.92M
2.92M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
05/03/2024
$0.00
Extra Operating Cost:
n/a
n/a
05/03/2024
$0.00
Total:
$1,650
$1,650
05/03/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
3.00 g/t
3.00 g/t
05/03/2024
n/a
Open Pit (Avg):
n/a
1.00 g/t
05/03/2023
1.00 g/t
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
07/07/2024
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
05/03/2024
0.00M
Annual Production:
250,000oz.
250,000oz.
05/03/2024
0oz.
Cash Cost:
$1,100
$1,100
05/03/2024
$0
Extra Operating Cost:
$550
$550
05/03/2024
$0
SILVER
05/03/2024 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
05/03/2024
0.00M
Measured & Indicated:
n/a
n/a
05/03/2024
0.00M
Inferred:
n/a
n/a
05/03/2024
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
05/03/2024
0.00M
Measured & Indicated:
n/a
n/a
05/03/2024
0.00M
Inferred:
n/a
n/a
05/03/2024
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
05/03/2024
$0.00
Extra Operating Cost:
n/a
n/a
05/03/2024
$0.00
Total:
n/a
n/a
05/03/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
05/03/2024
n/a
Open Pit (Avg):
n/a
n/a
05/03/2023
n/a
Recovery Rate:
n/a
n/a
05/03/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/03/2024
0.00M
Annual Production:
n/a
n/a
05/03/2024
n/a
Cash Cost:
n/a
n/a
05/03/2024
n/a
Extra Operating Cost:
n/a
n/a
05/03/2024
n/a
Property
Last Analysis Data (05/03/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Idaho , USA
Arnett - Beartrack
100% (guess)
5,400
Open Pit
show
4 million oz (1.1 gpt)
past producing mine.
OP and UG
Development
Utah , USA
Mercur
100% (guess)
n/a
Open Pit
show
1.6M oz at .6 gpt
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
4 million oz (1.1 gpt)
past producing mine.
OP and UG
Development
Utah , USA
Mercur
100% (guess)
n/a
Open Pit
show
1.6M oz at .6 gpt
Total Land Package Size (ha):
5,400
Profitability (by resource)
Proven & Probable
05/03/2024 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 MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
05/03/2024 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.):
3.00M
3.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-18.37M
P L A U S I B L E
Gold Eq. Oz.:
1.92M
1.92M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-11.76M
Maximum Profit (Gold):
$1,250.11M
$2,159.04M
n/a
$908.93M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,250.11M
$2,159.04M
n/a
$908.93M
Max Profit / Current MCap:
23.426
36.705
n/a
13.279
Max Profit Per Share (Gold):
$5.66
$9.77
n/a
$4.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.66
$9.77
n/a
$4.11
Total Free Profit Per Share:
$5.33
$9.40
n/a
$4.07
FD MCap / Gold Eq.:
$27.79
$30.64
n/a
$2.84
FD MCap / Silver Eq.:
$0.32
$0.38
n/a
$0.06
FD MCap / Per Metal as % Spot Price:
1.21%
1.10%
n/a
-0.10%
Reserves & Resources
05/03/2024 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.):
5.50M
5.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-33.68M
P L A U S I B L E
Gold Eq. Oz.:
2.92M
2.92M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-17.88M
Maximum Profit (Gold):
$1,901.21M
$3,283.54M
n/a
$1,382.33M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,901.21M
$3,283.54M
n/a
$1,382.33M
Max Profit / Current MCap:
35.627
55.822
n/a
20.195
Max Profit Per Share (Gold):
$8.60
$14.86
n/a
$6.25
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$8.60
$14.86
n/a
$6.25
Total Free Profit Per Share:
$8.27
$14.49
n/a
$6.21
FD MCap / Gold Eq.:
$18.28
$20.14
n/a
$1.87
FD MCap / Silver Eq.:
$0.21
$0.25
n/a
$0.04
FD MCap / Per Metal as % Spot Price:
0.79%
0.73%
n/a
-0.07%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/03/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7317
CAD 0.7194
10/29/2024
Spot Gold:
$2,301.10
$2,774.50
10/29/2024
$473.40
Spot Silver:
$26.51
$34.39
10/29/2024
$7.88
Gold:Silver Ratio:
86.80
80.68
10/29/2024
-6.12
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: