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

Heliostar Metals Ltd

www: www.heliostarmetals.com   email: info@heliostarmetals.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:HSTR CAD
OTCMKTS:HSTXF USD

Description

Heliostar Metals Ltd are a gold focused junior, late stage developer with two mines in development in Mexico and four exploration properties. They have approximately 2Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$42.36M which is a fall of roughly 45% over the last eleven months. As of 05/23/2023 they have no debt and ~C$4.36M cash. They have 148M 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 05/23/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $77.30M $42.36M 05/23/2023 $-34.94M
Total Assets: $4.44M $4.36M 05/23/2023 $-0.08M
Total Liabilities: $0.07M $0.07M 05/23/2023 $0.00M
Current Assets: $4.44M $4.36M 05/23/2023 $-0.08M
Current Liabilities: $0.07M $0.07M 05/23/2023 $0.00M
Total Debt: $0.00M $0.00M 05/23/2023 $0.00M
Cash: $4.44M $4.36M 05/23/2023 $-0.08M
Enterprise Value: $72.86M $38.00M 03/16/1971 $-34.86M
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: 05/23/2023 n/a
Misc 05/23/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 147,800,000 147,800,000 05/23/2023 0
Shares (FD): 219,900,000 219,900,000 05/23/2023 0
Insider Ownership: n/a 20% 11/19/2023 20%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2026 05/23/2023 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 05/23/2023 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 05/23/2023 0
Initial CapEx (Outstanding): n/a n/a 05/23/2023 n/a
Funding Option: n/a n/a 05/23/2023 n/a
Documentation: none PFS 11/19/2023 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 05/23/2023 0
Cash Flow Multiplier: 5 5 05/23/2023 0.00

Resource Data

GOLD 05/23/2023
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 05/23/2023 0.00M
Measured & Indicated: 1.50M 1.50M 05/23/2023 0.00M
Inferred: 0.50M 0.50M 05/23/2023 0.00M
Reserves & Resources: 2.00M 2.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/23/2023 0.00M
Measured & Indicated: 0.96M 0.96M 05/23/2023 0.00M
Inferred: 0.20M 0.20M 05/23/2023 0.00M
Reserves & Resources: 1.16M 1.16M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/23/2023 $0.00
Extra Operating Cost: n/a n/a 05/23/2023 $0.00
G
R
A
D
E		 Underground (Avg): 2.00 g/t n/a 05/23/2023 n/a
Open Pit (Avg): n/a 2.00 g/t 05/23/2023 2.00 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 11/19/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 05/23/2023 0.00M
Annual Production: 70,000oz. 100,000oz. 09/15/2023 30,000oz.
Cash Cost: $950 $950 05/23/2023 $0
Extra Operating Cost: $500 $500 05/23/2023 $0
SILVER 05/23/2023
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 05/23/2023 0.00M
Measured & Indicated: n/a n/a 05/23/2023 0.00M
Inferred: n/a n/a 05/23/2023 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 05/23/2023 0.00M
Measured & Indicated: n/a n/a 05/23/2023 0.00M
Inferred: n/a n/a 05/23/2023 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 05/23/2023 $0.00
Extra Operating Cost: n/a n/a 05/23/2023 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/23/2023 n/a
Open Pit (Avg): n/a n/a 05/23/2023 n/a
Recovery Rate: n/a n/a 05/23/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/23/2023 0.00M
Annual Production: n/a n/a 05/23/2023 n/a
Cash Cost: n/a n/a 05/23/2023 n/a
Extra Operating Cost: n/a n/a 05/23/2023 n/a

Property

Last Analysis Data  (05/23/2023)
Stage Name Owned Au Ag Cu Notes
Dev Ana Paula 100% show
Acquired from Argonaut in 2023 for $30M

1.47 Moz M&I gold at 2.16 g/t

2023 PFS: $278.6M NPV 30.5% IRR at $1600 gold
Dev San Antonio 100% show
Acquired from Argonaut in 2023

Pending environmental permit

1.735 Moz M&I 67 Koz Inferred gold
Exp Cumaro 100% show
Early exploration.
Exp La Lola 100% show
Early exploration.
Exp Oso Negro 100% show
Early exploration.
Exp Unga 100% show
District size property. Early exploration. Large potential.
Total Land Package Size (ha): 130,850  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Ana Paula 100% show
Acquired from Argonaut in 2023 for $30M

1.47 Moz M&I gold at 2.16 g/t

2023 PFS: $278.6M NPV 30.5% IRR at $1600 gold
Dev San Antonio 100% show
Acquired from Argonaut in 2023

Pending environmental permit

1.735 Moz M&I 67 Koz Inferred gold
Exp Cumaro 100% show
Early exploration.
Exp La Lola 100% show
Early exploration.
Exp Oso Negro 100% show
Early exploration.
Exp Unga 100% show
District size property. Early exploration. Large potential.
Total Land Package Size (ha): 130,850  

Profitability (by resource)

Proven &
Probable		 05/23/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 05/23/2023
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.41M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.96M 0.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.26M
Maximum Profit (Gold): $504.86M $891.26M n/a $386.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $504.86M $891.26M n/a $386.40M
Max Profit / Current MCap: 6.531 21.040 n/a 14.508
Max Profit Per Share (Gold): $2.30 $4.05 n/a $1.76
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.30 $4.05 n/a $1.76
Total Free Profit Per Share: $1.82 $3.79 n/a $1.97
FD MCap / Gold Eq.: $80.52 $44.13 n/a $-36.39
FD MCap / Silver Eq.: $0.95 $0.52 n/a $-0.43
FD MCap / Per Metal
as % Spot Price:		 4.07% 1.86% n/a -2.22%

Reserves &
Resources		 05/23/2023
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 0.55M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.16M 1.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.32M
Maximum Profit (Gold): $610.04M $1,076.94M n/a $466.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $610.04M $1,076.94M n/a $466.90M
Max Profit / Current MCap: 7.892 25.423 n/a 17.531
Max Profit Per Share (Gold): $2.77 $4.90 n/a $2.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.77 $4.90 n/a $2.12
Total Free Profit Per Share: $2.30 $4.63 n/a $2.33
FD MCap / Gold Eq.: $66.64 $36.52 n/a $-30.12
FD MCap / Silver Eq.: $0.79 $0.43 n/a $-0.36
FD MCap / Per Metal
as % Spot Price:		 3.37% 1.54% n/a -1.84%

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.     ×