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

Category: Junior: Small Producer
Rating & Risk: Login to view
Telson Resources Inc
www: www.telsonresources.com     email: ir@telsonresources.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:TSN CAD
OTCMKTS:SOHFF USD

Description

Telson Resources Inc are a gold focused junior, small producer with three exploration properties in Mexico. They have approximately 3Moz. of gold in the reserves and resources category of which 1.6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$89.45M which is a rise of roughly 16% over the last five months. As of 12/16/2017 they have ~C$4M debt and ~C$7.79M cash. They have 124M 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 12/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $77.31M $89.45M 12/16/2017 $12.14M
Total Assets: $170.40M $170.72M 12/16/2017 $0.32M
Total Liabilities: $31.40M $31.46M 12/16/2017 $0.06M
Current Assets: $11.68M $11.70M 12/16/2017 $0.02M
Current Liabilities: $26.19M $26.24M 12/16/2017 $0.05M
Total Debt: $4.01M $4.02M 12/16/2017 $0.01M
Cash: $7.78M $7.79M 12/16/2017 $0.01M
Enterprise Value: $73.54M $85.68M 09/18/1972 $12.14M
Cash Flow: $5.43M $7.04M never $1.61M
Cash Flow Multiple: 14.24 12.71 never -1.53
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 12/16/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/16/2017 0.00%
Misc 12/16/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 124,000,000 124,000,000 12/16/2017 0
Shares (FD): 140,000,000 140,000,000 12/16/2017 0
Insider Ownership: n/a 52% 12/16/2017 52%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 12/16/2017 n/a
Production (Gold Eq Oz.): (guess) 
50,000
(guess) 
50,000
12/16/2017 0
Production (Silver Eq Oz.): (guess) 
3,907,534
(guess) 
3,947,512
12/16/2017 39,978
Initial CapEx (Outstanding): $32.00M
41.39% of Mkt.Cap
$32.00M
35.77% of Mkt.Cap
12/16/2017 $0.00M
Funding Option: n/a n/a 12/16/2017 n/a
Documentation: none PRODUCER 12/16/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/16/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.10M 1.10M 12/16/2017 0.00M
Measured & Indicated: 1.60M 1.60M 12/16/2017 0.00M
Inferred: 1.40M 1.40M 12/16/2017 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.91M 0.91M 12/16/2017 0.00M
Measured & Indicated: 1.25M 1.25M 12/16/2017 0.00M
Inferred: 0.58M 0.58M 12/16/2017 0.00M
Reserves & Resources: 1.83M 1.83M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
50,000oz.
(guess) 
50,000oz.
12/16/2017 0oz.
Cash Cost: $700 $700 12/16/2017 $0.00
Extra Operating Cost: $400 $400 12/16/2017 $0.00
Average Grade: 1.80 g/t 1.80 g/t 12/16/2017 n/a
Recovery Rate: (CG)  83.00% (CG)  83.00% 12/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 12/16/2017 0.00M
Annual Production: 75,000oz. 75,000oz. 12/16/2017 0oz.
Cash Cost: $700 $700 12/16/2017 $0
Extra Operating Cost: $400 $400 12/16/2017 $0
SILVER 12/16/2017
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 12/16/2017 0.00M
Measured & Indicated: n/a n/a 12/16/2017 0.00M
Inferred: n/a n/a 12/16/2017 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 12/16/2017 0.00M
Measured & Indicated: n/a n/a 12/16/2017 0.00M
Inferred: n/a n/a 12/16/2017 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 12/16/2017 $0.00
Extra Operating Cost: n/a n/a 12/16/2017 $0.00
Average Grade: n/a n/a 12/16/2017 n/a
Recovery Rate: n/a n/a 12/16/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/16/2017 0.00M
Annual Production: n/a n/a 12/16/2017 n/a
Cash Cost: n/a n/a 12/16/2017 n/a
Extra Operating Cost: n/a n/a 12/16/2017 n/a

Property

Last Analysis Data  (12/16/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Mexico, Mexico Campo Morado 100% (guess) n/a n/a show
2.2 million oz deposit (gold and silver)

Producer
Exploration San Ignacio, Mexico Jocuixtita 100% (guess) 4,000 n/a show
Early drilling.
Exploration Guanacevi, Mexico Tahuehueto 100% 7,500 Both show
Pre-feasibility study completed.

Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha): 11,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Mexico, Mexico Campo Morado 100% (guess) n/a n/a show
2.2 million oz deposit (gold and silver)

Producer
Exploration San Ignacio, Mexico Jocuixtita 100% (guess) 4,000 n/a show
Early drilling.
Exploration Guanacevi, Mexico Tahuehueto 100% 7,500 Both show
Pre-feasibility study completed.

Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha): 11,500  

Profitability (by resource)

Proven &
Probable
12/16/2017
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.91M 0.91M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.73M
Maximum Profit (Gold): $99.12M $128.52M n/a $29.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $99.12M $128.52M n/a $29.40M
Max Profit / Current MCap: 1.282 1.437 n/a 0.155
Max Profit Per Share (Gold): $0.71 $0.92 n/a $0.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.71 $0.92 n/a $0.21
Total Free Profit Per Share: $0.00 $0.10 n/a $0.10
FD Mkt. Cap / Gold Eq.: $84.67 $97.97 n/a $13.30
FD Mkt. Cap / Silver Eq.: $1.08 $1.24 n/a $0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
6.75% 7.53% n/a 0.78%
Measured &
Indicated
12/16/2017
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.): 1.60M 1.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.28M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.25M 1.25M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.00M
Maximum Profit (Gold): $135.17M $175.26M n/a $40.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $135.17M $175.26M n/a $40.09M
Max Profit / Current MCap: 1.749 1.959 n/a 0.211
Max Profit Per Share (Gold): $0.97 $1.25 n/a $0.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.97 $1.25 n/a $0.29
Total Free Profit Per Share: $0.26 $0.43 n/a $0.18
FD Mkt. Cap / Gold Eq.: $62.09 $71.85 n/a $9.75
FD Mkt. Cap / Silver Eq.: $0.79 $0.91 n/a $0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
4.95% 5.52% n/a 0.57%

Reserves &
Resources
12/16/2017
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.40M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.83M 1.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.46M
Maximum Profit (Gold): $198.25M $257.05M n/a $58.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $198.25M $257.05M n/a $58.80M
Max Profit / Current MCap: 2.564 2.874 n/a 0.309
Max Profit Per Share (Gold): $1.42 $1.84 n/a $0.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.42 $1.84 n/a $0.42
Total Free Profit Per Share: $0.71 $1.02 n/a $0.31
FD Mkt. Cap / Gold Eq.: $42.34 $48.99 n/a $6.65
FD Mkt. Cap / Silver Eq.: $0.54 $0.62 n/a $0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
3.37% 3.77% n/a 0.39%

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.