Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Golden Star Resources Ltd.
www: www.gsr.com     email: investor@gsr.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:GSS USD
TSE:GSC CAD

Description

Golden Star Resources Ltd. are a gold focused mid-tier producer with two producing mines in Ghana, one mine in development in Ghana and exploration properties. Currently they produce roughly 250koz. of gold per year. They have approximately 9Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~$1194M which is a rise of roughly 322% over the last fifteen months. As of 08/20/2017 they have ~$98M debt and ~$25.9M cash. They have 376M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

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

General Details

Financial 08/20/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $282.98M $1,194.00M 08/20/2017 $911.02M
Total Assets: $322.63M $322.63M 08/20/2017 $0.00M
Total Liabilities: $326.36M $326.36M 08/20/2017 $0.00M
Current Assets: $82.85M $82.85M 08/20/2017 $0.00M
Current Liabilities: $127.84M $127.84M 08/20/2017 $0.00M
Total Debt: $98.00M $98.00M 08/20/2017 $0.00M
Cash: $25.90M $25.90M 08/20/2017 $0.00M
Enterprise Value: $355.08M $1,266.10M 02/13/2010 $911.02M
Cash Flow: $5.83M $-5.86M never $-11.69M
Cash Flow Multiple: 48.56 0.00 never -48.56
Net Debt to
Cash Flow Ratio:
12.37 n/a never 0.00
Finance within 1 year: 08/20/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/20/2017 0.00%
Misc 08/20/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 376,000,000 376,000,000 08/20/2017 0
Shares (FD): 398,000,000 398,000,000 08/20/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/20/2017 n/a
Production (Gold Eq Oz.): (guess) 
250,000
(guess) 
250,000
08/20/2017 0
Production (Silver Eq Oz.): (guess) 
18,927,729
(guess) 
21,297,269
08/20/2017 2,369,540
Initial CapEx (Outstanding): n/a n/a 08/20/2017 n/a
Funding Option: n/a n/a 08/20/2017 n/a
Documentation: none PRODUCER 08/20/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/20/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 2.00M 2.00M 08/20/2017 0.00M
Measured & Indicated: 6.00M 6.00M 08/20/2017 0.00M
Inferred: 3.00M 3.00M 08/20/2017 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.80M 1.80M 08/20/2017 0.00M
Measured & Indicated: 4.68M 4.68M 08/20/2017 0.00M
Inferred: 1.35M 1.35M 08/20/2017 0.00M
Reserves & Resources: 6.03M 6.03M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
250,000oz.
(guess) 
250,000oz.
08/20/2017 0oz.
Cash Cost: $850 $850 08/20/2017 $0.00
Extra Operating Cost: $400 $400 08/20/2017 $0.00
Average Grade: 3.00 g/t 3.00 g/t 08/20/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/20/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 6.00M 6.00M 08/20/2017 0.00M
Annual Production: 250,000oz. 250,000oz. 08/20/2017 0oz.
Cash Cost: $900 $900 08/20/2017 $0
Extra Operating Cost: $400 $400 08/20/2017 $0
SILVER 08/20/2017
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 08/20/2017 0.00M
Measured & Indicated: n/a n/a 08/20/2017 0.00M
Inferred: n/a n/a 08/20/2017 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 08/20/2017 0.00M
Measured & Indicated: n/a n/a 08/20/2017 0.00M
Inferred: n/a n/a 08/20/2017 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 08/20/2017 $0.00
Extra Operating Cost: n/a n/a 08/20/2017 $0.00
Average Grade: n/a n/a 08/20/2017 n/a
Recovery Rate: n/a n/a 08/20/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/20/2017 0.00M
Annual Production: n/a n/a 08/20/2017 n/a
Cash Cost: n/a n/a 08/20/2017 n/a
Extra Operating Cost: n/a n/a 08/20/2017 n/a

Property

Last Analysis Data  (08/20/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Production Prestea, Ghana Bogoso 90% n/a show
1 of 3 producing mines in Ghana
Production Prestea, Ghana Wassa 90% n/a n/a
Development West Africa, Ghana Prestea 90% n/a show
Production in 2016.
Exploration Cote D'ivoire, Cote d'Ivoire Cote dIvoire 100% n/a n/a
Exploration Prestea, Ghana Akropong Trend 0% n/a n/a
Exploration Prestea, Ghana Benso 90% n/a n/a
Exploration Prestea, Ghana Buesichem 100% n/a n/a
Exploration Prestea, Ghana Chichiwelli Manso 90% n/a n/a
Exploration Prestea, Ghana Dunkwa 100% n/a n/a
Exploration Prestea, Ghana Father Brown 90% n/a n/a
Exploration Prestea, Ghana Hwini-Butre 90% n/a n/a
Exploration Sierra Leone Mano River 0% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Prestea, Ghana Bogoso 90% n/a show
1 of 3 producing mines in Ghana
Production Prestea, Ghana Wassa 90% n/a n/a
Development West Africa, Ghana Prestea 90% n/a show
Production in 2016.
Exploration Cote D'ivoire, Cote d'Ivoire Cote dIvoire 100% n/a n/a
Exploration Prestea, Ghana Akropong Trend 0% n/a n/a
Exploration Prestea, Ghana Benso 90% n/a n/a
Exploration Prestea, Ghana Buesichem 100% n/a n/a
Exploration Prestea, Ghana Chichiwelli Manso 90% n/a n/a
Exploration Prestea, Ghana Dunkwa 100% n/a n/a
Exploration Prestea, Ghana Father Brown 90% n/a n/a
Exploration Prestea, Ghana Hwini-Butre 90% n/a n/a
Exploration Sierra Leone Mano River 0% n/a n/a

Profitability (by resource)

Proven &
Probable
08/20/2017
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.96M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.80M 1.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 17.06M
Maximum Profit (Gold): $41.96M $-42.21M n/a $-84.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $41.96M $-42.21M n/a $-84.17M
Max Profit / Current MCap: 0.148 n/a n/a -0.184
Max Profit Per Share (Gold): $0.11 $-0.11 n/a $-0.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.11 $-0.11 n/a $-0.21
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $157.21 $663.33 n/a $506.12
FD Mkt. Cap / Silver Eq.: $2.08 $7.79 n/a $5.71
FD Mkt. Cap / Per Metal
as % Spot Price:
12.25% 54.53% n/a 42.28%
Measured &
Indicated
08/20/2017
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 56.87M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.68M 4.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 44.36M
Maximum Profit (Gold): $109.09M $-109.75M n/a $-218.84M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $109.09M $-109.75M n/a $-218.84M
Max Profit / Current MCap: 0.386 n/a n/a -0.477
Max Profit Per Share (Gold): $0.27 $-0.28 n/a $-0.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.27 $-0.28 n/a $-0.55
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $60.47 $255.13 n/a $194.66
FD Mkt. Cap / Silver Eq.: $0.80 $2.99 n/a $2.20
FD Mkt. Cap / Per Metal
as % Spot Price:
4.71% 20.97% n/a 16.26%

Reserves &
Resources
08/20/2017
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.): 9.00M 9.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 85.30M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.03M 6.03M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 57.15M
Maximum Profit (Gold): $140.56M $-141.40M n/a $-281.96M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $140.56M $-141.40M n/a $-281.96M
Max Profit / Current MCap: 0.497 n/a n/a -0.615
Max Profit Per Share (Gold): $0.35 $-0.36 n/a $-0.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.35 $-0.36 n/a $-0.71
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $46.93 $198.01 n/a $151.08
FD Mkt. Cap / Silver Eq.: $0.62 $2.32 n/a $1.70
FD Mkt. Cap / Per Metal
as % Spot Price:
3.66% 16.28% n/a 12.62%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.