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

Category: Junior: Small Producer
Rating & Risk: Login to view
Telson Mining
www: www.telsonresources.com     email: ir@telsonresources.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:SOHFF USD
CVE:TSN CAD

Description

Telson Mining are a gold focused junior, small producer with three exploration properties in Mexico. They have approximately 3Moz. of gold in the reserves and resources category of which 1.6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$45.05M which is a fall of roughly 24% over the last five months. As of 11/12/2018 they have ~C$27M debt and ~C$3.74M cash. They have 140M 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 11/12/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $59.64M $45.05M 11/12/2018 $-14.59M
Total Assets: $43.63M $41.90M 11/12/2018 $-1.73M
Total Liabilities: $42.85M $41.15M 11/12/2018 $-1.70M
Current Assets: $11.69M $11.22M 11/12/2018 $-0.46M
Current Liabilities: $26.49M $25.44M 11/12/2018 $-1.05M
Total Debt: $28.05M $26.94M 11/12/2018 $-1.11M
Cash: $3.90M $3.74M 11/12/2018 $-0.15M
Enterprise Value: $83.79M $68.24M 02/29/1972 $-15.55M
Cash Flow: $2.55M $4.20M never $1.65M
Cash Flow Multiple: 23.36 10.71 never -12.65
Net Debt to
Cash Flow Ratio:
9.46 5.52 never -3.94
Finance within 1 year: 11/12/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/12/2018 0.00%
Misc 11/12/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 140,000,000 140,000,000 11/12/2018 0
Shares (FD): 172,000,000 172,000,000 11/12/2018 0
Insider Ownership: n/a 52% 11/12/2018 52%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 11/12/2018 n/a
Production (Gold Eq Oz.): (guess) 
35,000
(guess) 
35,000
11/12/2018 0
Production (Silver Eq Oz.): (guess) 
2,995,522
(guess) 
3,009,195
11/12/2018 13,673
Initial CapEx (Outstanding): $32.00M
53.66% of Mkt.Cap
$32.00M
71.04% of Mkt.Cap
11/12/2018 $0.00M
Funding Option: n/a n/a 11/12/2018 n/a
Documentation: none PRODUCER 11/12/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/12/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.10M 1.10M 11/12/2018 0.00M
Measured & Indicated: 1.60M 1.60M 11/12/2018 0.00M
Inferred: 1.40M 1.40M 11/12/2018 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.91M 0.91M 11/12/2018 0.00M
Measured & Indicated: 1.25M 1.25M 11/12/2018 0.00M
Inferred: 0.58M 0.58M 11/12/2018 0.00M
Reserves & Resources: 1.83M 1.83M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
35,000oz.
(guess) 
35,000oz.
11/12/2018 0oz.
Cash Cost: $700 $700 11/12/2018 $0.00
Extra Operating Cost: $400 $400 11/12/2018 $0.00
Average Grade: 1.80 g/t 1.80 g/t 11/12/2018 n/a
Recovery Rate: (CG)  83.00% (CG)  83.00% 11/12/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 11/12/2018 0.00M
Annual Production: 70,000oz. 70,000oz. 11/12/2018 0oz.
Cash Cost: $700 $700 11/12/2018 $0
Extra Operating Cost: $400 $400 11/12/2018 $0
SILVER 11/12/2018
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 11/12/2018 0.00M
Measured & Indicated: n/a n/a 11/12/2018 0.00M
Inferred: n/a n/a 11/12/2018 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 11/12/2018 0.00M
Measured & Indicated: n/a n/a 11/12/2018 0.00M
Inferred: n/a n/a 11/12/2018 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 11/12/2018 $0.00
Extra Operating Cost: n/a n/a 11/12/2018 $0.00
Average Grade: n/a n/a 11/12/2018 n/a
Recovery Rate: n/a n/a 11/12/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/12/2018 0.00M
Annual Production: n/a n/a 11/12/2018 n/a
Cash Cost: n/a n/a 11/12/2018 n/a
Extra Operating Cost: n/a n/a 11/12/2018 n/a

Property

Last Analysis Data  (11/12/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Mexico, Mexico Campo Morado 100% (guess) n/a n/a show
2.2 million oz deposit (gold and silver)

Producer
Exploration San Ignacio, Mexico Jocuixtita 100% (guess) 4,000 n/a show
Early drilling.
Exploration Guanacevi, Mexico Tahuehueto 100% 7,500 Both show
Pre-feasibility study completed.

Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha): 11,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Mexico, Mexico Campo Morado 100% (guess) n/a n/a show
2.2 million oz deposit (gold and silver)

Producer
Exploration San Ignacio, Mexico Jocuixtita 100% (guess) 4,000 n/a show
Early drilling.
Exploration Guanacevi, Mexico Tahuehueto 100% 7,500 Both show
Pre-feasibility study completed.

Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha): 11,500  

Profitability (by resource)

Proven &
Probable
11/12/2018
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.43M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.91M 0.91M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.36M
Maximum Profit (Gold): $66.59M $109.67M n/a $43.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $66.59M $109.67M n/a $43.08M
Max Profit / Current MCap: 1.117 2.435 n/a 1.318
Max Profit Per Share (Gold): $0.39 $0.64 n/a $0.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.39 $0.64 n/a $0.25
Total Free Profit Per Share: $0.00 $0.29 n/a $0.29
FD Mkt. Cap / Gold Eq.: $65.32 $49.34 n/a $-15.98
FD Mkt. Cap / Silver Eq.: $0.76 $0.57 n/a $-0.19
FD Mkt. Cap / Per Metal
as % Spot Price:
5.42% 3.88% n/a -1.54%
Measured &
Indicated
11/12/2018
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.): 1.60M 1.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.63M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.25M 1.25M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.49M
Maximum Profit (Gold): $90.81M $149.55M n/a $58.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $90.81M $149.55M n/a $58.74M
Max Profit / Current MCap: 1.523 3.320 n/a 1.797
Max Profit Per Share (Gold): $0.53 $0.87 n/a $0.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.53 $0.87 n/a $0.34
Total Free Profit Per Share: $0.08 $0.52 n/a $0.44
FD Mkt. Cap / Gold Eq.: $47.90 $36.18 n/a $-11.72
FD Mkt. Cap / Silver Eq.: $0.56 $0.42 n/a $-0.14
FD Mkt. Cap / Per Metal
as % Spot Price:
3.98% 2.85% n/a -1.13%

Reserves &
Resources
11/12/2018
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.17M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.83M 1.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.71M
Maximum Profit (Gold): $133.19M $219.34M n/a $86.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $133.19M $219.34M n/a $86.15M
Max Profit / Current MCap: 2.233 4.869 n/a 2.636
Max Profit Per Share (Gold): $0.77 $1.28 n/a $0.50
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.77 $1.28 n/a $0.50
Total Free Profit Per Share: $0.33 $0.93 n/a $0.60
FD Mkt. Cap / Gold Eq.: $32.66 $24.67 n/a $-7.99
FD Mkt. Cap / Silver Eq.: $0.38 $0.29 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
2.71% 1.94% n/a -0.77%

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.