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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Belo Sun Mining Corp
www: www.belosun.com     email: info@belosun.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:VNNHF USD
TSE:BSX CAD

Description

Belo Sun Mining Corp are a gold focused junior, late stage development company with one mine in development in Brazil and two exploration properties. They have approximately 6Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$75.42M which is a fall of roughly 43% over the last seven months. As of 04/01/2018 they have no debt and ~C$52.95M cash. They have 466M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 04/01/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $131.38M $75.42M 04/01/2018 $-55.95M
Total Assets: $66.05M $66.35M 04/01/2018 $0.31M
Total Liabilities: $8.86M $8.91M 04/01/2018 $0.04M
Current Assets: $52.89M $53.14M 04/01/2018 $0.25M
Current Liabilities: $7.88M $7.92M 04/01/2018 $0.04M
Total Debt: $0.00M $0.00M 04/01/2018 $0.00M
Cash: $52.71M $52.95M 04/01/2018 $0.25M
Enterprise Value: $78.67M $22.47M 09/17/1970 $-56.20M
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: No No 04/01/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/01/2018 0.00%
Misc 04/01/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 465,590,000 465,590,000 04/01/2018 0
Shares (FD): 484,000,000 484,000,000 04/01/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 03/01/2019 04/01/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
04/01/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
04/01/2018 0
Initial CapEx (Outstanding): $300.00M
228.35% of Mkt.Cap
$300.00M
397.75% of Mkt.Cap
04/01/2018 $0.00M
Funding Option: n/a n/a 04/01/2018 n/a
Documentation: none FS 04/01/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/01/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.50M 3.50M 04/01/2018 0.00M
Measured & Indicated: 5.00M 5.00M 04/01/2018 0.00M
Inferred: 1.00M 1.00M 04/01/2018 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.15M 3.15M 04/01/2018 0.00M
Measured & Indicated: 4.23M 4.23M 04/01/2018 0.00M
Inferred: 0.45M 0.45M 04/01/2018 0.00M
Reserves & Resources: 4.68M 4.68M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/01/2018 $0.00
Extra Operating Cost: n/a n/a 04/01/2018 $0.00
Average Grade: 1.00 g/t 1.00 g/t 04/01/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/01/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 04/01/2018 0.00M
Annual Production: 250,000oz. 250,000oz. 04/01/2018 0oz.
Cash Cost: $750 $750 04/01/2018 $0
Extra Operating Cost: $400 $400 04/01/2018 $0
SILVER 04/01/2018
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 04/01/2018 0.00M
Measured & Indicated: n/a n/a 04/01/2018 0.00M
Inferred: n/a n/a 04/01/2018 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 04/01/2018 0.00M
Measured & Indicated: n/a n/a 04/01/2018 0.00M
Inferred: n/a n/a 04/01/2018 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 04/01/2018 $0.00
Extra Operating Cost: n/a n/a 04/01/2018 $0.00
Average Grade: n/a n/a 04/01/2018 n/a
Recovery Rate: n/a n/a 04/01/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/01/2018 0.00M
Annual Production: n/a n/a 04/01/2018 n/a
Cash Cost: n/a n/a 04/01/2018 n/a
Extra Operating Cost: n/a n/a 04/01/2018 n/a

Property

Last Analysis Data  (04/01/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Altamira, Para State, Brazil Volta Grande 100% 130,000 Open Pit show
Very large 330,000 acre property
7.5 million oz open pit project at 1.7 gpt.
$750 million capex
pre-feasibility study released in 2014.
On track for production in 2016.
$700 cash costs
$1100 all-in costs.
After tax NPV at $474 million at $1450 gold.
IRR of only 15%.
Exploration Tapajos Province, Para State, Brazil Patrocinio 100% n/a n/a n/a
Exploration Brasilia, Brazil Rainbow 100% n/a n/a n/a
Total Land Package Size (ha): 130,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Altamira, Para State, Brazil Volta Grande 100% 130,000 Open Pit show
Very large 330,000 acre property
7.5 million oz open pit project at 1.7 gpt.
$750 million capex
pre-feasibility study released in 2014.
On track for production in 2016.
$700 cash costs
$1100 all-in costs.
After tax NPV at $474 million at $1450 gold.
IRR of only 15%.
Exploration Tapajos Province, Para State, Brazil Patrocinio 100% n/a n/a n/a
Exploration Brasilia, Brazil Rainbow 100% n/a n/a n/a
Total Land Package Size (ha): 130,000  

Profitability (by resource)

Proven &
Probable
04/01/2018
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.): 3.50M 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.15M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.15M 3.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.13M
Maximum Profit (Gold): $386.10M $166.70M n/a $-219.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $386.10M $166.70M n/a $-219.40M
Max Profit / Current MCap: 2.939 2.210 n/a -0.729
Max Profit Per Share (Gold): $0.80 $0.34 n/a $-0.45
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.80 $0.34 n/a $-0.45
Total Free Profit Per Share: $0.45 $0.14 n/a $-0.30
FD Mkt. Cap / Gold Eq.: $41.71 $23.94 n/a $-17.76
FD Mkt. Cap / Silver Eq.: $0.51 $0.29 n/a $-0.23
FD Mkt. Cap / Per Metal
as % Spot Price:
3.15% 1.95% n/a -1.19%
Measured &
Indicated
04/01/2018
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 14.50M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.23M 4.23M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 12.26M
Maximum Profit (Gold): $518.47M $223.85M n/a $-294.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $518.47M $223.85M n/a $-294.62M
Max Profit / Current MCap: 3.946 2.968 n/a -0.978
Max Profit Per Share (Gold): $1.07 $0.46 n/a $-0.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.07 $0.46 n/a $-0.61
Total Free Profit Per Share: $0.72 $0.26 n/a $-0.46
FD Mkt. Cap / Gold Eq.: $31.06 $17.83 n/a $-13.23
FD Mkt. Cap / Silver Eq.: $0.38 $0.21 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
2.34% 1.45% n/a -0.89%

Reserves &
Resources
04/01/2018
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 17.40M
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 13.57M
Maximum Profit (Gold): $573.63M $247.67M n/a $-325.96M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $573.63M $247.67M n/a $-325.96M
Max Profit / Current MCap: 4.366 3.284 n/a -1.083
Max Profit Per Share (Gold): $1.19 $0.51 n/a $-0.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.19 $0.51 n/a $-0.67
Total Free Profit Per Share: $0.84 $0.31 n/a $-0.52
FD Mkt. Cap / Gold Eq.: $28.07 $16.12 n/a $-11.96
FD Mkt. Cap / Silver Eq.: $0.35 $0.19 n/a $-0.15
FD Mkt. Cap / Per Metal
as % Spot Price:
2.12% 1.31% n/a -0.80%

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.