Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 with 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 1.8Moz. of gold per year. They have approximately 102Moz. of gold in the reserves and resources category of which 75Moz. are in the measured and indicated category. They have a market capitalisation of ~A$25984.26M which is a rise of roughly 41% over the last three months. As of 09/05/2025 they have ~A$600M debt and ~A$1112.44M cash. They have 1,430M shares outstanding and trade on

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

General Details

Financial 09/05/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $18,444.82M $25,984.26M 09/05/2025
MCap (OS): $18,419.81M $25,949.03M 09/05/2025
Total Assets: $13,318.50M $13,610.41M 09/05/2025
Total Liabilities: $3,585.15M $3,663.73M 09/05/2025
Current Assets: $1,937.94M $1,980.41M 09/05/2025
Current Liabilities: $1,064.46M $1,087.79M 09/05/2025
Total Debt: $587.31M $600.18M 09/05/2025
Cash: $1,088.58M $1,112.44M 09/05/2025
Debt (Net): $-501.27M $-512.26M
Enterprise Value: $17,943.55M $25,472.00M 03/05/2777
Cash Flow: $2,281.25M $3,569.30M never
Cash Flow Multiple: 8.09 7.28 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/05/2025
Misc 09/05/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,430,058,599 1,430,058,599 09/05/2025
Shares (FD): 1,432,000,000 1,432,000,000 09/05/2025
Insider Ownership: n/a n/a 09/05/2025
Dividend (Annual): 3.04% 2.2% 09/30/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 09/05/2025
Production (Gold Eq Oz.): (guess) 
1,750,000		 (guess) 
1,750,000		 09/05/2025
Production (Silver Eq Oz.): (guess) 
152,308,290		 (guess) 
122,380,176		 09/05/2025
Development Phase: Producer (Single Mine) Producer (Multiple Mines) 09/05/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 30
Producer: Elite Quality
 30
Producer: Elite Quality
 09/05/2025
Cash Flow Multiple: 20 20 09/05/2025

Resource Data

GOLD 09/05/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 22.30M 22.30M 09/05/2025
Measured & Indicated: 75.00M 75.00M 09/05/2025
Inferred: 27.00M 27.00M 09/05/2025
Reserves & Resources: 102.00M 102.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 20.07M 20.07M 09/05/2025
Measured & Indicated: 58.01M 58.01M 09/05/2025
Inferred: 12.15M 12.15M 09/05/2025
Reserves & Resources: 70.16M 70.16M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,750,000oz.		 (guess) 
1,750,000oz.		 09/05/2025
Cash Cost: $1,500 $1,500 09/05/2025
Extra Operating Cost: $750 $750 09/05/2025
Total: $2,250 $2,250 09/05/2025
Margin (Free Cash Flow): $1,304 (37%) $2,040 (48%)
MCap / Production (AuEq): $10,539.90 $14,848.15
EV / Production (AuEq): $10,253.46 $14,555.43
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 09/05/2025
Open Pit (Avg): n/a 1.30 g/t 09/05/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/30/2025
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 09/05/2025
Annual Production: 2,000,000oz. 2,000,000oz. 09/05/2025
Cash Cost: $1,600 $1,600 09/05/2025
Extra Operating Cost: $750 $750 09/05/2025
SILVER 09/05/2025
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 09/05/2025
Measured & Indicated: n/a n/a 09/05/2025
Inferred: n/a n/a 09/05/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/05/2025
Measured & Indicated: n/a n/a 09/05/2025
Inferred: n/a n/a 09/05/2025
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 09/05/2025
Extra Operating Cost: n/a n/a 09/05/2025
Total: n/a n/a 09/05/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $121.10 $212.32
EV / Production (AgEq): $117.81 $208.14
G
R
A
D
E		 Underground (Avg): n/a n/a 09/05/2025
Open Pit (Avg): n/a n/a 09/05/2025
Recovery Rate: n/a n/a 09/05/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/05/2025
Annual Production: n/a n/a 09/05/2025
Cash Cost: n/a n/a 09/05/2025
Extra Operating Cost: n/a n/a 09/05/2025

Property

Last Analysis Data  (09/05/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 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 1350.00 show
250,000 acres.

60 mile long.

Includes Turner River and Indee properties.

Size: 150,000 ha
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.

Size: 160,000 ha
Prod Pogo
100 show
Large mine

300,000 oz annual production
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 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 1350.00 show
250,000 acres.

60 mile long.

Includes Turner River and Indee properties.

Size: 150,000 ha
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.

Size: 160,000 ha
Prod Pogo
100 show
Large mine

300,000 oz annual production

Profitability (by resource)

Proven &
Probable		 09/05/2025
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.): 22.30M 22.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 20.07M 20.07M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $26,162.65M $40,934.77M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $26,162.65M $40,934.77M n/a
Max Profit / Current MCap: 1.418 1.575 n/a
Max Profit Per Share (Gold): $18.27 $28.59 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $18.27 $28.59 n/a
Total Free Profit Per Share: $0.00 $1.35 n/a
FD MCap / Gold Eq.: $919.02 $1,294.68 n/a
FD MCap / Silver Eq.: $10.56 $18.51 n/a
FD MCap / Per Metal
as % Spot Price:		 25.86% 30.18% n/a
EV / Gold Eq.: $894.05 $1,269.16 n/a
EV / Silver Eq.: $10.27 $18.15 n/a
EV / Per Metal
as % Spot Price:		 25.16% 29.59% n/a
Measured &
Indicated		 09/05/2025
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.): 75.00M 75.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 58.01M 58.01M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $75,625.31M $118,325.35M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $75,625.31M $118,325.35M n/a
Max Profit / Current MCap: 4.100 4.554 n/a
Max Profit Per Share (Gold): $52.81 $82.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $52.81 $82.63 n/a
Total Free Profit Per Share: $33.05 $55.39 n/a
FD MCap / Gold Eq.: $317.94 $447.90 n/a
FD MCap / Silver Eq.: $3.65 $6.40 n/a
FD MCap / Per Metal
as % Spot Price:		 8.95% 10.44% n/a
EV / Gold Eq.: $309.30 $439.07 n/a
EV / Silver Eq.: $3.55 $6.28 n/a
EV / Per Metal
as % Spot Price:		 8.70% 10.24% n/a

Reserves &
Resources		 09/05/2025
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.): 102.00M 102.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 70.16M 70.16M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $91,463.69M $143,106.49M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $91,463.69M $143,106.49M n/a
Max Profit / Current MCap: 4.959 5.507 n/a
Max Profit Per Share (Gold): $63.87 $99.93 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $63.87 $99.93 n/a
Total Free Profit Per Share: $44.11 $72.69 n/a
FD MCap / Gold Eq.: $262.88 $370.34 n/a
FD MCap / Silver Eq.: $3.02 $5.30 n/a
FD MCap / Per Metal
as % Spot Price:		 7.40% 8.63% n/a
EV / Gold Eq.: $255.74 $363.04 n/a
EV / Silver Eq.: $2.94 $5.19 n/a
EV / Per Metal
as % Spot Price:		 7.20% 8.46% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults