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

First Tellurium Corp

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

Symbol Data

Symbol Currency
CNSX:FTEL CAD
OTCMKTS:FSTTF USD

Description

First Tellurium Corp are a gold focused junior, late stage developer with one mine in development in Canada. They have approximately 0.08Moz. of gold in the reserves and resources category of which 0.05Moz. are in the measured and indicated category. They have a market capitalisation of ~C$9.75M which is a fall of roughly 28% over the last six months. As of 03/12/2025 they have ~C$0M debt and ~C$0.2M cash. They have 107M shares outstanding and trade on the Canadian Securities Exchange and the over-the-counter markets.

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

General Details

Financial 03/12/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $13.53M $9.75M 03/12/2025
MCap (OS): $9.65M $6.95M 03/12/2025
Total Assets: $1.18M $1.23M 03/12/2025
Total Liabilities: $0.69M $0.72M 03/12/2025
Current Assets: $0.62M $0.65M 03/12/2025
Current Liabilities: $0.69M $0.72M 03/12/2025
Total Debt: $0.12M $0.13M 03/12/2025
Cash: $0.19M $0.20M 03/12/2025
Debt (Net): $-0.07M $-0.07M
Enterprise Value: $13.46M $9.68M 04/22/1970
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: Yes Yes 03/12/2025
Misc 03/12/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 106,958,444 106,958,444 03/12/2025
Shares (FD): 150,000,000 150,000,000 03/12/2025
Insider Ownership: n/a 30% 03/12/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2022 03/12/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/12/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/12/2025
Development Phase: none PEA Released 03/12/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 8
Developer: Location Risk for Production
 04/24/2023
Cash Flow Multiple: 3 3 04/23/2023

Resource Data

GOLD 03/12/2025
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 03/12/2025
Measured & Indicated: 0.05M 0.05M 03/12/2025
Inferred: 0.03M 0.03M 03/12/2025
Reserves & Resources: 0.08M 0.08M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/12/2025
Measured & Indicated: 0.04M 0.04M 03/12/2025
Inferred: 0.01M 0.01M 03/12/2025
Reserves & Resources: 0.05M 0.05M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 03/12/2025
Extra Operating Cost: n/a n/a 03/12/2025
Total: $1,600 $1,600 03/12/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 03/12/2025
Open Pit (Avg): n/a n/a 03/16/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/12/2025
F
U
T
U
R
E		 Proven & Probable: 0.10M 0.10M 03/12/2025
Annual Production: 10,000oz. 10,000oz. 03/12/2025
Cash Cost: $1,000 $1,000 03/12/2025
Extra Operating Cost: $600 $600 03/12/2025
SILVER 03/12/2025
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 03/12/2025
Measured & Indicated: n/a n/a 03/12/2025
Inferred: n/a n/a 03/12/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/12/2025
Measured & Indicated: n/a n/a 03/12/2025
Inferred: n/a n/a 03/12/2025
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 03/12/2025
Extra Operating Cost: n/a n/a 03/12/2025
Total: n/a n/a 03/12/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/12/2025
Open Pit (Avg): n/a n/a 03/16/2024
Recovery Rate: n/a n/a 03/12/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/12/2025
Annual Production: n/a n/a 03/12/2025
Cash Cost: n/a n/a 03/12/2025
Extra Operating Cost: n/a n/a 03/12/2025

Property

Last Analysis Data  (03/12/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Deer Horn
100 show
Small high-grade deposit

Gold
Silver
Tellurium

Size: 5,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Deer Horn
100 show
Small high-grade deposit

Gold
Silver
Tellurium

Size: 5,000 ha

Profitability (by resource)

Proven &
Probable		 03/12/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 03/12/2025
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.): 0.05M 0.05M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.04M 0.04M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $48.30M $73.46M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $48.30M $73.46M n/a
Max Profit / Current MCap: 3.571 7.534 n/a
Max Profit Per Share (Gold): $0.32 $0.49 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.32 $0.49 n/a
Total Free Profit Per Share: $0.19 $0.40 n/a
FD MCap / Gold Eq.: $375.73 $270.86 n/a
FD MCap / Silver Eq.: $4.25 $3.12 n/a
FD MCap / Per Metal
as % Spot Price:		 12.77% 7.44% n/a
EV / Gold Eq.: $373.85 $268.89 n/a
EV / Silver Eq.: $4.22 $3.10 n/a
EV / Per Metal
as % Spot Price:		 12.71% 7.39% n/a

Reserves &
Resources		 03/12/2025
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.): 0.08M 0.08M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.05M 0.05M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $63.40M $96.41M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $63.40M $96.41M n/a
Max Profit / Current MCap: 4.687 9.888 n/a
Max Profit Per Share (Gold): $0.42 $0.64 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.42 $0.64 n/a
Total Free Profit Per Share: $0.29 $0.55 n/a
FD MCap / Gold Eq.: $286.27 $206.37 n/a
FD MCap / Silver Eq.: $3.23 $2.38 n/a
FD MCap / Per Metal
as % Spot Price:		 9.73% 5.67% n/a
EV / Gold Eq.: $284.84 $204.87 n/a
EV / Silver Eq.: $3.22 $2.36 n/a
EV / Per Metal
as % Spot Price:		 9.68% 5.63% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults