JUNIORMETRICS

Revival Gold Inc

RVLGF·RVG·US$0.48 (CAD 0.68)·US$154.5M cap
GoldBeartrack-Arnett Gold Project, Idaho (and Mercur Gold Project, Utah) Map

Revival Gold is advancing the past-producing Beartrack-Arnett gold project in Idaho, where a 2023 PFS outlined an 8-year, 65,000 oz/yr heap-leach restart with a US$230M after-tax NPV5% and 43% IRR at US$2,175/oz gold. The company reported high-grade underground drill results in 2026 (e.g. 14.9 g/t Au over 5.9m at Joss) and is simultaneously advancing its Mercur project in Utah toward a targeted 2027 PFS, positioning both as potential US gold mine restarts by 2028-2029.

Lifecycle Milestones

Grassroots
Resource Def.
PEA
PFSCurrent
Feasibility
Permitting
Construction
Production
Prior Ownership & Infrastructure
Beartrack-Arnett
Existing MillRoad AccessGrid Power8.6/10 built out

Not in place: tailings facility.

Combined view across 2 projects. Figures below are only combined where the underlying basis genuinely matches -- see the notes under each.

Combined resource
3.2M oz Au
Sum of 2 of 2 projects with a disclosed figure
IRR, per project
  • 24.3%Beartrack-Arnett
  • 26.5%Mercur
Each project's own figure -- IRR is not additive across independent projects, so these are never combined
Mine life, per project
  • 8 yrsBeartrack-Arnett
  • 10 yrsMercur
Each project's own figure -- independent mine lives are never added or averaged
Combined NPV, by discount-rate basis
$400M
At 5% discount rate -- Beartrack-Arnett + Mercur
Sum of 2 studies dated 2023-2025 on different price decks -- see each project
7.2/10
Weak track recordStrong track record
7.2/10 vs.
3.9/10
Thin runwayWell-capitalized
3.9/10 vs.
How this is calculated
4.5/10
Weaker depositStronger deposit
4.5/10 vs.
How this is calculated
8/10
Harder place to buildEasier place to build
8/10 vs.
What goes into it
  • Jurisdiction (40%)9/10

    Idaho: Fraser PPI 2025 is 77.16 of 100 (rank 27 of 68), which maps to 9 on this site's scale. Idaho and Utah are top-tier US mining jurisdictions with stable permitting regimes and rule of law.

  • Infrastructure (40%)8.6/10

    A confirmed mill, confirmed road access, confirmed grid power, and no confirmed tailings facility at Beartrack-Arnett.

  • Nearby producing mine (20%)Not yet researched

    No producing mine within 50 km in our reference list (nearest listed: Continental (Butte) (Montana Resources, LLP), 150 km). That list doesn't cover every mining district yet, so a longer distance isn't scored as remote.

5.9/10
Weaker profileStronger profile
5.9/10 vs.
Price Chart
$0.359$0.524$0.56$0.481$0.505AugDecAprJulOct2
Aug 12, 2025 – Oct 20, 2026
News
$0.48
+20.9%from low-39.6%from high
$0.40$0.80
$154.5M
Far belowFar above
$154.5M vs. $21.9M peer median
Price (USD - Local)
US$0.48 (CAD 0.68)
Cash Position (USD)
$9.2M
Far belowFar above
$9.2M vs. $3.3M peer median
Debt (USD)
Far aboveFar below
$0 vs. $0 peer median
$145.3M
Far belowFar above
$145.3M vs. $19.4M peer median
319.4M
Far aboveFar below
319.4M vs. 153.6M peer median
Jurisdiction
United States
3,169,000 oz
Feeds Deposit Quality score
Measured547,000 oz
Indicated2,622,000 oz
Inferrednot scored2,816,000 oz
Total resource5,985,000 oz
Far belowFar above
3.2M oz vs. 1.3M oz peer median
Compares M&I only — Inferred isn't compared or scored.
$45.86/oz
M&I
Total resource (incl. Inferred)$24.28/oz
Peer median $68.74/oz
Far aboveFar below
$45.86/oz vs. $132.67/oz peer median
0.0237 oz/tCut-off: Beartrack-Arnett (MRE 30 Jun 2023): NPR $0.01/t at US$1,900/oz: Beartrack heap leach approx. 0.15 (oxide) / 0.29 (transition) / 0.96 (sulfide) g/t Au FA; Haidee heap leach 0.17 g/t; Beartrack open-pit mill sulfide 0.43 g/t; Beartrack underground mill 2.37 g/t Au. Mercur (MRE eff. 13 Mar 2025): 0.005 oz/ton (0.17 g/t) Au within optimized pits at US$2,000/oz
Far belowFar above
0.0237 oz/t vs. 0.0383 oz/t peer median
Open pit, heap leach
8 yrs2023 study
Far belowFar above
8 yrs vs. 11.1 yrs peer median
See projects ↓
See projects ↓
See projects ↓
$1,800/oz56% below spot ($4,114/oz)2023 study
See projects ↓
6.4%
0%100%
6.4% vs. 12.1% peer median
150 kmfrom Montana Resources, LLP's Continental (Butte)
Outside typical bolt-on range
-$13.2M
Far belowFar above
-$13.2M vs. -$3.3M peer median
-$0.041
Far belowFar above
-$0.041 vs. -$0.018 peer median

Acquisition Susceptibility

How this is calculated
5.4/10
Unlikely bolt-onFits the takeout profile

A relative ranking of how closely this company matches the profile of juniors that have actually been acquired — not a probability, and not a reason to buy. Acquisitions are rare: only a few dozen significant deals happen a year across a universe of thousands of juniors, so even a high score here describes a long shot. The strongest signal in the research, a producer that already owns part of the company, is scored from its disclosed strategic shareholders. A producer that is a joint-venture or earn-in partner on the project, rather than a shareholder, isn't captured yet.

How this score is built

  • Disclosed pending deal
    Sub-score: Not scored

    No pending acquisition or merger disclosed (checked)

    Not scored: having no deal in flight isn't held against a company.

    Weight 26.25%
  • Producer's strategic stake
    Sub-score: Not scored

    No producer holds a disclosed stake on file (holder register researched) See holders

    Not scored: most juniors that do get bought had no prior toehold, so a missing stake says little either way.

    Weight 25%
  • Distance to a producing mine
    Sub-score:
    1.7/10

    Nearest producing mine: Continental (Butte) (Montana Resources, LLP), 150 km

    10 next to a producing mine, 8 at 20 km, 5 at 50 km, 0 beyond 200 km.

    Weight 22.5% · 46% here
  • Lifecycle stage
    Sub-score:
    8/10

    Stage: Pre-Feasibility Study

    Feasibility and permitting score 10, where deals cluster, and production 5.5; earlier stages score less, down to 1 at grassroots.

    Weight 15% · 31% here
  • Jurisdiction
    Sub-score:
    9/10

    United States: jurisdiction score 9/10

    Our jurisdiction score, used as is: higher means lower political and permitting risk.

    Weight 6.75% · 14% here
  • Commodity
    Sub-score:
    10/10

    Primary commodity: Gold

    Gold 10, copper 8, silver 5, nickel and uranium 4, others 2: most majors' deals are for gold.

    Weight 4.5% · 9% here

Weight is each input's share of the full score. “Here” is its share of this company's score: inputs that aren't scored are left out and the rest re-weighted, never counted as zero.

Overall Score Trend
-7.8% since 2026-07-31 · -19.2% from peak

Your Rankings

Community Sentiment
—SELLINGBUYING
CategoryCommunityYour Ranking
Overall— (0) 
Management— (0) 
Financials— (0) 
Jurisdiction— (0) 
Project Quality— (0) 

Management Team

Founder, President and CEO of Revival Gold Inc. Co-founded Carbon Arc Capital Investments; previously EVP Strategic Development at Kinross Gold, with earlier senior roles at Placer Dome and Deutsche Bank's Global Metals & Mining Group. Mining engineering degree from Queen's University; MBA from UBC/London Business School.

EVP Engineering & Development at Revival Gold Inc. 30 years in mine permitting, development and engineering including Stibnite (Idaho) and Fruta del Norte (Ecuador); senior roles at Barrick Gold and Kinross Gold, former VP Development at Perpetua Resources. Civil engineering and geophysics degrees, University of Western Ontario.

EVP and CFO of Revival Gold Inc. CPA, CA with 20 years of financial accounting and treasury experience in gold mining; Director of Finance at Kirkland Lake Gold through its NYSE listing, and Corporate Controller at Banro Corp for 9 years in the DRC.

General Manager, Mercur Project at Revival Gold Inc. 30+ years of international precious metals mining experience; Project Manager at Rio Tinto Kennecott, construction management at Continental Gold's Buritica, Commissioning Manager at OceanaGold's Haile mine, and Project Manager at Alamos Gold's Mulatos mine.

General Manager, Beartrack-Arnett Project at Revival Gold Inc. 30+ years of Idaho mining experience, including 10 years as Site Manager for Meridian Beartrack Co.'s Beartrack Gold Project; earlier roles at Andean Resources, Rio Tinto, Phelps Dodge and Glamis Gold.

Chief Geologist of Revival Gold Inc. Economic geologist with a 15-year discovery track record; recently Principal Geologist at Electra Battery Metals, VP Exploration at Orogen Royalties, and Exploration Manager at Renaissance Gold (Silicon gold deposit, later acquired by AngloGold Ashanti). Recipient of the 2026 PDAC Thayer Lindsley Award.

Insiders, Investors & Smart Money

Notable shareholders and insiders whose involvement is worth knowing about, plus what we're seeing from institutional/large-investor activity.

Smart money
4/10

Revival Gold's largest outside backers are EMR Capital, a dedicated mining private-equity fund, and Dundee Corporation, both of which made real cash strategic investments in a July 2025 financing. The CEO bought shares on the open market repeatedly in the months around that raise.

No notable insiders tracked for this miner yet.

Reports, Presentations & Documents

Technical Report Takeaways

Revival Gold is advancing two past-producing gold projects in the US: Beartrack-Arnett in Idaho and Mercur in Utah, where it completed the purchase of Barrick's remaining interest in April 2026. Measured and indicated resources across the two total 3,169,000 oz of gold (547,000 oz measured and 2,622,000 oz indicated) plus 2,816,000 oz inferred, including an inferred underground resource of 877,000 oz at 4.05 g/t in the Joss area at Beartrack. The June 2023 pre-feasibility study for a Beartrack-Arnett heap-leach restart shows an after-tax NPV5% of US$105M and a 24.3% IRR at US$1,800/oz gold over an 8-year mine life averaging about 65,300 oz a year. Mercur has a 2025 preliminary economic assessment, infill drilling there finished in September 2026 ahead of a pre-feasibility study targeted for the end of the first quarter of 2027, and the company is targeting a Mercur construction decision in 2028.

AI take

Revival Gold's Pre-Feasibility Study for the past-producing Beartrack-Arnett open-pit heap-leach gold project, Idaho (results announced 11 Jul 2023, NI 43-101 technical report filed 3 Aug 2023): Measured+Indicated Mineral Resource of 86.2 Mt at 0.87 g/t gold for 2.42 Moz, plus 50.7 Mt at 1.34 g/t Inferred for 2.19 Moz. Base-case after-tax NPV5% of US$105M and IRR of 24.3% at $1,800/oz gold (rising to US$138M/29.5% at $1,900/oz, and to US$230M/43% in a separately-disclosed $2,175/oz sensitivity). 8-year mine life, average 65,300 oz/yr gold production, AISC US$1,235/oz. All figures already stated in USD (US-based asset, no currency conversion applied).