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

Symbol Data

Symbol Currency
CNSX:MSM CAD

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$44.93M which is a rise of roughly 66% over the last days. As of 01/11/2026 they have no debt and ~C$0.72M cash. They have 55M shares outstanding and trade on the Canadian Securities Exchange.

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
Change
Item Value Value Updated Value
MCap (FD): $27.13M $44.93M 01/11/2026 $17.79M
MCap (OS): $25.13M $41.60M 01/11/2026 $16.48M
Total Assets: $2.88M $2.88M 01/11/2026 $0.00M
Total Liabilities: $0.14M $0.14M 01/11/2026 $0.00M
Current Assets: $0.72M $0.72M 01/11/2026 $0.00M
Current Liabilities: $0.14M $0.14M 01/11/2026 $0.00M
Total Debt: $0.00M $0.00M 01/11/2026 $0.00M
Cash: $0.72M $0.72M 01/11/2026 $0.00M
Debt (Net): $-0.72M $-0.72M $0.00M
Enterprise Value: $26.41M $44.21M 05/27/1971 $17.79M
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: 01/11/2026 n/a
Misc 01/11/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 54,501,000 54,501,000 01/11/2026 0
Shares (FD): 58,856,000 58,856,000 01/11/2026 0
Insider Ownership: n/a n/a 01/11/2026 n/a
Dividend (Annual): n/a n/a 01/11/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a n/a 01/11/2026 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/11/2026 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/11/2026 0
Development Phase: Early Drilling - Discovery Early Drilling - Discovery 01/11/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 5
Developer: Early Development
 01/11/2026 0
Cash Flow Multiple: 3 3 01/11/2026 0.00

Resource Data

GOLD
(inc. Base Metals)
 01/11/2026
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 01/11/2026 0.00M
Measured & Indicated: n/a n/a 01/11/2026 0.00M
Inferred: 0.05M 0.05M 01/11/2026 0.00M
Reserves & Resources: 0.05M 0.05M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/11/2026 0.00M
Measured & Indicated: n/a n/a 01/11/2026 0.00M
Inferred: 0.02M 0.02M 01/11/2026 0.00M
Reserves & Resources: 0.02M 0.02M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/11/2026 $0.00
Extra Operating Cost: n/a n/a 01/11/2026 $0.00
Total: $2,800 $2,800 01/11/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/11/2026 n/a
Open Pit (Avg): n/a 5.00 g/t 01/11/2026 5.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/11/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.05M 0.05M 01/11/2026 0.00M
Annual Production: 5,000oz. 5,000oz. 01/11/2026 0oz.
Cash Cost: $2,000 $2,000 01/11/2026 $0
Extra Operating Cost: $800 $800 01/11/2026 $0
SILVER
(inc. Base Metals)
 01/11/2026
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 01/11/2026 0.00M
Measured & Indicated: n/a n/a 01/11/2026 0.00M
Inferred: n/a n/a 01/11/2026 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 01/11/2026 0.00M
Measured & Indicated: n/a n/a 01/11/2026 0.00M
Inferred: n/a n/a 01/11/2026 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 01/11/2026 $0.00
Extra Operating Cost: n/a n/a 01/11/2026 $0.00
Total: n/a n/a 01/11/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/11/2026 n/a
Open Pit (Avg): n/a n/a 01/11/2026 n/a
Recovery Rate: n/a n/a 01/11/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/11/2026 0.00M
Annual Production: n/a n/a 01/11/2026 n/a
Cash Cost: n/a n/a 01/11/2026 n/a
Extra Operating Cost: n/a n/a 01/11/2026 n/a

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
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 01/11/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%

Reserves &
Resources		 01/11/2026
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.): 0.05M 0.05M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.24M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.02M 0.02M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.11M
Maximum Profit (Gold): $38.18M $41.12M n/a $2.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $38.18M $41.12M n/a $2.93M
Max Profit / Current MCap: 1.407 0.915 n/a -0.492
Max Profit Per Share (Gold): $0.65 $0.70 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.65 $0.70 n/a $0.05
Total Free Profit Per Share: $0.01 $0.00 n/a $-0.01
FD MCap / Gold Eq.: $1,205.96 $1,996.71 n/a $790.74
FD MCap / Silver Eq.: $21.34 $38.58 n/a $17.24
FD MCap / Per Metal
as % Spot Price:		 26.82% 43.15% n/a 16.33%
EV / Gold Eq.: $1,173.95 $1,964.70 n/a $790.75
EV / Silver Eq.: $20.77 $37.97 n/a $17.19
EV / Per Metal
as % Spot Price:		 26.10% 42.46% n/a 16.35%

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.     ×