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

Northern Star Resources Ltd

www: www.nsrltd.com   email: info@nsrltd.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Click for
TradingView
chart

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, two mines 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$12481.58M which is a fall of roughly 1% over the last ten months. As of 09/22/2024 they have ~A$551M debt and ~A$787.89M cash. They have 1,149M shares outstanding and trade on

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

General Details

Financial 09/22/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $12,651.85M $12,481.58M 09/22/2024
Total Assets: $7,493.80M $7,216.29M 09/22/2024
Total Liabilities: $2,180.02M $2,099.29M 09/22/2024
Current Assets: $1,226.26M $1,180.85M 09/22/2024
Current Liabilities: $524.57M $505.14M 09/22/2024
Total Debt: $572.25M $551.06M 09/22/2024
Cash: $818.19M $787.89M 09/22/2024
Enterprise Value: $12,405.91M $12,244.76M 01/08/2358
Cash Flow: $1,731.79M $1,851.86M never
Cash Flow Multiple: 7.31 6.74 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/22/2024
Misc 09/22/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,149,181,616 1,149,181,616 09/22/2024
Shares (FD): 1,151,000,000 1,151,000,000 09/22/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 3% 07/08/2025
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 09/22/2024
Production (Gold Eq Oz.): (guess) 
1,700,000		 (guess) 
1,700,000		 07/07/2025
Production (Silver Eq Oz.): (guess) 
143,467,290		 (guess) 
149,116,391		 07/07/2025
Initial CapEx (Outstanding): n/a n/a 09/22/2024
Funding Option: n/a n/a 09/22/2024
Documentation: none PRODUCER 07/08/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 18 20 04/29/2025

Resource Data

GOLD 09/22/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 20.00M 20.00M 09/22/2024
Measured & Indicated: 45.00M 45.00M 09/22/2024
Inferred: 15.00M 15.00M 09/22/2024
Reserves & Resources: 60.00M 60.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 18.00M 18.00M 09/22/2024
Measured & Indicated: 36.00M 36.00M 09/22/2024
Inferred: 6.75M 6.75M 09/22/2024
Reserves & Resources: 42.75M 42.75M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,700,000oz.		 (guess) 
1,700,000oz.		 07/07/2025
Cash Cost: $1,050 $1,450 07/08/2025
Extra Operating Cost: $550 $800 07/08/2025
Total: $1,600 $2,250 07/08/2025
Margin (Free Cash Flow): $1,019 (39%) $1,089 (33%)
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 09/22/2024
Open Pit (Avg): n/a 1.30 g/t 03/18/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/08/2025
F
U
T
U
R
E		 Proven & Probable: 45.00M 45.00M 09/22/2024
Annual Production: 2,000,000oz. 2,000,000oz. 07/07/2025
Cash Cost: $1,100 $1,550 07/07/2025
Extra Operating Cost: $550 $800 07/08/2025
SILVER 09/22/2024
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 09/22/2024
Measured & Indicated: n/a n/a 09/22/2024
Inferred: n/a n/a 09/22/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/22/2024
Measured & Indicated: n/a n/a 09/22/2024
Inferred: n/a n/a 09/22/2024
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 09/22/2024
Extra Operating Cost: n/a n/a 09/22/2024
Total: n/a n/a 09/22/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/22/2024
Open Pit (Avg): n/a n/a 09/17/2023
Recovery Rate: n/a n/a 09/22/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/22/2024
Annual Production: n/a n/a 09/22/2024
Cash Cost: n/a n/a 09/22/2024
Extra Operating Cost: n/a n/a 09/22/2024

Property

Last Analysis Data  (09/22/2024)
Stage Name Owned Au Ag Cu Notes
Prod Jundee 100% n/a
Prod Kalgoorlie 100% show
Large open pit.

250,000 oz annual production.
Prod Kanowa 100% n/a
Prod Karari 100% n/a
Prod Kundana 100% n/a
Prod Paulsens 100% show
100,000 oz long term producer at high grades.
Prod Plutonic 100% n/a
Prod Red October 100% n/a
Prod Whirling Dervish 100% n/a
Dev Thunderbox 100% show
They expect to produce 150,000 oz per year.
Exp Yandal 100% show
Early exploration

Large property with several deposits.

About 1.5 million oz discovered at 2 gpt.
Prod Pogo 100% show
Large mine

300,000 oz annual production
Total Land Package Size (ha): 160,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Jundee 100% n/a
Prod Kalgoorlie 100% show
Large open pit.

250,000 oz annual production.
Prod Kanowa 100% n/a
Prod Karari 100% n/a
Prod Kundana 100% n/a
Prod Paulsens 100% show
100,000 oz long term producer at high grades.
Prod Plutonic 100% n/a
Prod Red October 100% n/a
Prod Whirling Dervish 100% n/a
Dev Hemi 100% show
250,000 acres.

60 mile long.

Includes Turner River and Indee properties.
Dev Thunderbox 100% show
They expect to produce 150,000 oz per year.
Exp Yandal 100% show
Early exploration

Large property with several deposits.

About 1.5 million oz discovered at 2 gpt.
Prod Pogo 100% show
Large mine

300,000 oz annual production
Total Land Package Size (ha): 310,000  

Profitability (by resource)

Proven &
Probable		 09/22/2024
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.): 20.00M 20.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 18.00M 18.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $18,336.60M $19,607.94M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $18,336.60M $19,607.94M n/a
Max Profit / Current MCap: 1.449 1.571 n/a
Max Profit Per Share (Gold): $15.93 $17.04 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.93 $17.04 n/a
Total Free Profit Per Share: $0.00 $0.51 n/a
FD MCap / Gold Eq.: $702.88 $693.42 n/a
FD MCap / Silver Eq.: $8.33 $7.91 n/a
FD MCap / Per Metal
as % Spot Price:		 26.84% 20.77% n/a
Measured &
Indicated		 09/22/2024
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.): 45.00M 45.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 36.00M 36.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $36,673.20M $39,215.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $36,673.20M $39,215.88M n/a
Max Profit / Current MCap: 2.899 3.142 n/a
Max Profit Per Share (Gold): $31.86 $34.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $31.86 $34.07 n/a
Total Free Profit Per Share: $15.73 $17.54 n/a
FD MCap / Gold Eq.: $351.44 $346.71 n/a
FD MCap / Silver Eq.: $4.16 $3.95 n/a
FD MCap / Per Metal
as % Spot Price:		 13.42% 10.38% n/a

Reserves &
Resources		 09/22/2024
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.): 60.00M 60.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 42.75M 42.75M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $43,549.43M $46,568.86M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $43,549.43M $46,568.86M n/a
Max Profit / Current MCap: 3.442 3.731 n/a
Max Profit Per Share (Gold): $37.84 $40.46 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $37.84 $40.46 n/a
Total Free Profit Per Share: $21.70 $23.93 n/a
FD MCap / Gold Eq.: $295.95 $291.97 n/a
FD MCap / Silver Eq.: $3.51 $3.33 n/a
FD MCap / Per Metal
as % Spot Price:		 11.30% 8.74% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults