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

Bluestone Resources Inc

www: bluestoneresources.ca   email: info@bluestoneresources.ca
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:BSR CAD
OTCMKTS:BBSRF USD

Description

Bluestone Resources Inc are a gold focused junior, late stage development company with one mine in development in Guatemala. They have approximately 3.1Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$60.76M which is a fall of roughly 47% over the last ten months. As of 08/12/2022 they have ~$30M debt and ~$40M cash. They have 151M 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 08/12/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $115.24M $60.76M 08/12/2022
Total Assets: $75.00M $75.00M 08/12/2022
Total Liabilities: $51.00M $51.00M 08/12/2022
Current Assets: $40.00M $40.00M 08/12/2022
Current Liabilities: $12.00M $12.00M 08/12/2022
Total Debt: $30.00M $30.00M 08/12/2022
Cash: $40.00M $40.00M 08/12/2022
Enterprise Value: $105.24M $50.76M 08/11/1971
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 08/12/2022
Misc 08/12/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 151,000,000 151,000,000 08/12/2022
Shares (FD): 160,000,000 160,000,000 08/12/2022
Insider Ownership: n/a 40% 04/17/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2026 08/12/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/12/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/12/2022
Initial CapEx (Outstanding): $548.00M
475.55% of MCap		 $548.00M
901.95% of MCap 		08/12/2022
Funding Option: n/a n/a 08/12/2022
Documentation: none PEA 04/17/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 4 04/17/2023

Resource Data

GOLD 08/12/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.80M 2.80M 08/12/2022
Measured & Indicated: 3.00M 3.00M 08/12/2022
Inferred: 0.10M 0.10M 08/12/2022
Reserves & Resources: 3.10M 3.10M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.52M 2.52M 08/12/2022
Measured & Indicated: 2.66M 2.66M 08/12/2022
Inferred: 0.05M 0.05M 08/12/2022
Reserves & Resources: 2.71M 2.71M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/12/2022
Extra Operating Cost: n/a n/a 08/12/2022
Average Grade: 1.60 g/t 1.60 g/t 08/12/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/17/2023
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 08/12/2022
Annual Production: 200,000oz. 200,000oz. 08/12/2022
Cash Cost: $750 $900 04/17/2023
Extra Operating Cost: $500 $500 08/12/2022
SILVER 08/12/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 08/12/2022
Measured & Indicated: n/a n/a 08/12/2022
Inferred: n/a n/a 08/12/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/12/2022
Measured & Indicated: n/a n/a 08/12/2022
Inferred: n/a n/a 08/12/2022
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/12/2022
Extra Operating Cost: n/a n/a 08/12/2022
Average Grade: n/a n/a 08/12/2022
Recovery Rate: n/a n/a 08/12/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/12/2022
Annual Production: n/a n/a 08/12/2022
Cash Cost: n/a n/a 08/12/2022
Extra Operating Cost: n/a n/a 08/12/2022

Property

Last Analysis Data  (08/12/2022)
Stage Name Owned Au Ag Cu Notes
Dev Cerro Blanco 100% show
Purchased from Goldcorp in 2017 for $15 million, plus shares.

3 million oz open pit.
Total Land Package Size (ha): 1,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Cerro Blanco 100% show
Purchased from Goldcorp in 2017 for $15 million, plus shares.

3 million oz open pit.
Total Land Package Size (ha): 1,500  

Profitability (by resource)

Proven &
Probable		 08/12/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.80M 2.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.52M 2.52M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,481.76M $1,379.20M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,481.76M $1,379.20M n/a
Max Profit / Current MCap: 12.859 22.700 n/a
Max Profit Per Share (Gold): $9.26 $8.62 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.26 $8.62 n/a
Total Free Profit Per Share: $8.34 $8.11 n/a
FD MCap / Gold Eq.: $45.73 $24.11 n/a
FD MCap / Silver Eq.: $0.54 $0.29 n/a
FD MCap / Per Metal
as % Spot Price:		 2.49% 1.24% n/a
Measured &
Indicated		 08/12/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.66M 2.66M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,566.43M $1,458.01M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,566.43M $1,458.01M n/a
Max Profit / Current MCap: 13.593 23.997 n/a
Max Profit Per Share (Gold): $9.79 $9.11 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.79 $9.11 n/a
Total Free Profit Per Share: $8.87 $8.60 n/a
FD MCap / Gold Eq.: $43.26 $22.81 n/a
FD MCap / Silver Eq.: $0.51 $0.28 n/a
FD MCap / Per Metal
as % Spot Price:		 2.35% 1.17% n/a

Reserves &
Resources		 08/12/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 3.10M 3.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.71M 2.71M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,592.89M $1,482.64M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,592.89M $1,482.64M n/a
Max Profit / Current MCap: 13.823 24.403 n/a
Max Profit Per Share (Gold): $9.96 $9.27 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.96 $9.27 n/a
Total Free Profit Per Share: $9.04 $8.76 n/a
FD MCap / Gold Eq.: $42.54 $22.43 n/a
FD MCap / Silver Eq.: $0.50 $0.27 n/a
FD MCap / Per Metal
as % Spot Price:		 2.31% 1.15% n/a

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.     ×