Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Metalsource Mining Inc

www: www.metalsourcemining.com   email: info@metalsourcemining.com
Category: Junior: Early 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:MSM CAD
OTCMKTS:MSMMF USD

Description

Metalsource Mining Inc are a gold focused junior, early-stage developer with one mine in development in USA and one exploration property. They have approximately 0.05Moz. of gold in the reserves and resources category They have a market capitalisation of ~C$78.22M which is a rise of roughly 188% over the last three months. As of 01/11/2026 they have no debt and ~C$0.73M cash. They have 55M 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 01/11/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $27.13M $78.22M 01/11/2026
MCap (OS): $25.13M $72.43M 01/11/2026
Total Assets: $2.88M $2.90M 01/11/2026
Total Liabilities: $0.14M $0.15M 01/11/2026
Current Assets: $0.72M $0.73M 01/11/2026
Current Liabilities: $0.14M $0.15M 01/11/2026
Total Debt: $0.00M $0.00M 01/11/2026
Cash: $0.72M $0.73M 01/11/2026
Debt (Net): $-0.72M $-0.73M
Enterprise Value: $26.41M $77.49M
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: 01/11/2026
Misc 01/11/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 54,501,000 54,501,000 01/11/2026
Shares (FD): 58,856,000 58,856,000 01/11/2026
Insider Ownership: n/a n/a 01/11/2026
Dividend (Annual): n/a n/a 01/11/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a n/a 01/11/2026
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/11/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/11/2026
Development Phase: Early Drilling - Discovery Early Drilling - Discovery 01/11/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 5
Developer: Early Development
 01/11/2026
Cash Flow Multiple: 3 3 01/11/2026

Resource Data

GOLD
(inc. Base Metals)
 01/11/2026
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 01/11/2026
Measured & Indicated: n/a n/a 01/11/2026
Inferred: 0.05M 0.05M 01/11/2026
Reserves & Resources: 0.05M 0.05M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/11/2026
Measured & Indicated: n/a n/a 01/11/2026
Inferred: 0.02M 0.02M 01/11/2026
Reserves & Resources: 0.02M 0.02M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/11/2026
Extra Operating Cost: n/a n/a 01/11/2026
Total: $2,800 $2,800 01/11/2026
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): n/a n/a 01/11/2026
Open Pit (Avg): n/a 5.00 g/t 01/11/2026
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/11/2026
F
U
T
U
R
E		 Proven & Probable: 0.05M 0.05M 01/11/2026
Annual Production: 5,000oz. 5,000oz. 01/11/2026
Cash Cost: $2,000 $2,000 01/11/2026
Extra Operating Cost: $800 $800 01/11/2026
SILVER
(inc. Base Metals)
 01/11/2026
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 01/11/2026
Measured & Indicated: n/a n/a 01/11/2026
Inferred: n/a n/a 01/11/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/11/2026
Measured & Indicated: n/a n/a 01/11/2026
Inferred: n/a n/a 01/11/2026
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 01/11/2026
Extra Operating Cost: n/a n/a 01/11/2026
Total: n/a n/a 01/11/2026
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 01/11/2026
Open Pit (Avg): n/a n/a 01/11/2026
Recovery Rate: n/a n/a 01/11/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/11/2026
Annual Production: n/a n/a 01/11/2026
Cash Cost: n/a n/a 01/11/2026
Extra Operating Cost: n/a n/a 01/11/2026

Property

Last Analysis Data  (01/11/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aruba
100 show
Early exporplation
Dev Silver Hill - Bryrd
100 show
50,000 oz historical AUEQ at 5 gpt.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aruba
100 show
Early exporplation
Dev Silver Hill - Bryrd
100 show
50,000 oz historical AUEQ at 5 gpt.

Profitability (by resource)

Proven &
Probable		 01/11/2026
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		 01/11/2026
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

Reserves &
Resources		 01/11/2026
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.: 0.02M 0.02M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $38.18M $45.98M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $38.18M $45.98M n/a
Max Profit / Current MCap: 1.407 0.588 n/a
Max Profit Per Share (Gold): $0.65 $0.78 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.65 $0.78 n/a
Total Free Profit Per Share: $0.01 $0.00 n/a
FD MCap / Gold Eq.: $1,205.96 $3,476.26 n/a
FD MCap / Silver Eq.: $21.34 $57.21 n/a
FD MCap / Per Metal
as % Spot Price:		 26.82% 71.77% n/a
EV / Gold Eq.: $1,173.95 $3,443.98 n/a
EV / Silver Eq.: $20.77 $56.68 n/a
EV / Per Metal
as % Spot Price:		 26.10% 71.10% 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.     ×