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

Revival Gold Inc

www: revival-gold.com   email: info@revival-gold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
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 6Moz. of gold in the reserves and resources category of which 3.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$86.62M which is a rise of roughly 13% over the last days. As of 05/06/2025 they have no debt and ~C$2.15M cash. They have 209M 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 05/06/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $76.67M $86.62M 05/06/2025 $9.95M
Total Assets: $7.24M $7.16M 05/06/2025 $-0.08M
Total Liabilities: $0.43M $0.43M 05/06/2025 $0.00M
Current Assets: $2.17M $2.15M 05/06/2025 $-0.02M
Current Liabilities: $0.43M $0.43M 05/06/2025 $0.00M
Total Debt: $0.00M $0.00M 05/06/2025 $0.00M
Cash: $2.17M $2.15M 05/06/2025 $-0.02M
Enterprise Value: $74.49M $84.47M 09/04/1972 $9.98M
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: 05/06/2025 n/a
Misc 05/06/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 209,091,865 209,091,865 05/06/2025 0
Shares (FD): 252,033,029 252,033,029 05/06/2025 0
Insider Ownership: n/a 30% 05/06/2025 30%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2028 05/06/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/06/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/06/2025 0
Initial CapEx (Outstanding): $208.00M
271.31% of MCap		 $208.00M
240.13% of MCap 		05/06/2025 $0.00M
Funding Option: n/a n/a 05/06/2025 n/a
Documentation: none PEA 05/06/2025 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 09/16/2023 0
Cash Flow Multiplier: 3 3 05/04/2025 0.00

Resource Data

GOLD 05/06/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.80M 0.80M 05/06/2025 0.00M
Measured & Indicated: 3.20M 3.20M 05/06/2025 0.00M
Inferred: 2.80M 2.80M 05/06/2025 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.60M 0.60M 05/06/2025 0.00M
Measured & Indicated: 2.04M 2.04M 05/06/2025 0.00M
Inferred: 1.05M 1.05M 05/06/2025 0.00M
Reserves & Resources: 3.09M 3.09M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/06/2025 $0.00
Extra Operating Cost: n/a n/a 05/06/2025 $0.00
Total: $1,900 $1,900 05/06/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 05/06/2025 n/a
Open Pit (Avg): n/a 0.80 g/t 05/06/2025 0.80 g/t
Recovery Rate: (CG)  75.00% (CG)  75.00% 05/06/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 05/06/2025 0.00M
Annual Production: 250,000oz. 250,000oz. 05/06/2025 0oz.
Cash Cost: $1,250 $1,250 05/06/2025 $0
Extra Operating Cost: $650 $650 05/06/2025 $0
SILVER 05/06/2025
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 05/06/2025 0.00M
Measured & Indicated: n/a n/a 05/06/2025 0.00M
Inferred: n/a n/a 05/06/2025 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 05/06/2025 0.00M
Measured & Indicated: n/a n/a 05/06/2025 0.00M
Inferred: n/a n/a 05/06/2025 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 05/06/2025 $0.00
Extra Operating Cost: n/a n/a 05/06/2025 $0.00
Total: n/a n/a 05/06/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/06/2025 n/a
Open Pit (Avg): n/a n/a 05/03/2023 n/a
Recovery Rate: n/a n/a 05/06/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/06/2025 0.00M
Annual Production: n/a n/a 05/06/2025 n/a
Cash Cost: n/a n/a 05/06/2025 n/a
Extra Operating Cost: n/a n/a 05/06/2025 n/a

Property

Last Analysis Data  (05/06/2025)
Stage Name Owned Au Ag Cu Notes
Dev Arnett - Beartrack 100% show
4.6 million oz (1.1 gpt)

past producing mine.

OP and UG
Dev Mercur 100% show
1.6M oz at .6 gpt
Total Land Package Size (ha): 6,300  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Arnett - Beartrack 100% show
4.6 million oz (1.1 gpt)

past producing mine.

OP and UG
Dev Mercur 100% show
1.6M oz at .6 gpt
Total Land Package Size (ha): 6,300  

Profitability (by resource)

Proven &
Probable		 05/06/2025
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.93M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.19M
Maximum Profit (Gold): $877.26M $810.90M n/a $-66.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $877.26M $810.90M n/a $-66.36M
Max Profit / Current MCap: 11.443 9.362 n/a -2.081
Max Profit Per Share (Gold): $3.48 $3.22 n/a $-0.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.48 $3.22 n/a $-0.26
Total Free Profit Per Share: $3.06 $2.74 n/a $-0.32
FD MCap / Gold Eq.: $127.78 $144.37 n/a $16.59
FD MCap / Silver Eq.: $1.25 $1.47 n/a $0.22
FD MCap / Per Metal
as % Spot Price:		 3.80% 4.44% n/a 0.64%
Measured &
Indicated		 05/06/2025
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.): 3.20M 3.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -11.70M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.04M 2.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -7.46M
Maximum Profit (Gold): $2,982.68M $2,757.06M n/a $-225.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,982.68M $2,757.06M n/a $-225.62M
Max Profit / Current MCap: 38.905 31.829 n/a -7.076
Max Profit Per Share (Gold): $11.83 $10.94 n/a $-0.90
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.83 $10.94 n/a $-0.90
Total Free Profit Per Share: $11.41 $10.46 n/a $-0.96
FD MCap / Gold Eq.: $37.58 $42.46 n/a $4.88
FD MCap / Silver Eq.: $0.37 $0.43 n/a $0.06
FD MCap / Per Metal
as % Spot Price:		 1.12% 1.31% n/a 0.19%

Reserves &
Resources		 05/06/2025
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -21.95M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.09M 3.09M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -11.30M
Maximum Profit (Gold): $4,517.89M $4,176.14M n/a $-341.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,517.89M $4,176.14M n/a $-341.75M
Max Profit / Current MCap: 58.930 48.212 n/a -10.718
Max Profit Per Share (Gold): $17.93 $16.57 n/a $-1.36
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.93 $16.57 n/a $-1.36
Total Free Profit Per Share: $17.51 $16.09 n/a $-1.42
FD MCap / Gold Eq.: $24.81 $28.03 n/a $3.22
FD MCap / Silver Eq.: $0.24 $0.28 n/a $0.04
FD MCap / Per Metal
as % Spot Price:		 0.74% 0.86% n/a 0.12%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×