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

Telson Mining

www: www.telsonmining.com   email: ir@telsonmining.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:TSN CAD
OTCMKTS:SOHFF USD

Description

Telson Mining are a gold focused junior, late stage development company with three exploration properties in Mexico. They have approximately 1.7Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$43.4M which is a rise of roughly 439% over the last seven months. As of 04/03/2020 they have ~C$27M debt and ~C$3.81M cash. They have 159M 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 04/03/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $8.05M $43.40M 04/03/2020 $35.35M
Total Assets: $39.52M $42.64M 04/03/2020 $3.12M
Total Liabilities: $38.81M $41.88M 04/03/2020 $3.06M
Current Assets: $10.59M $11.42M 04/03/2020 $0.84M
Current Liabilities: $23.99M $25.89M 04/03/2020 $1.89M
Total Debt: $25.41M $27.41M 04/03/2020 $2.00M
Cash: $3.53M $3.81M 04/03/2020 $0.28M
Enterprise Value: $29.92M $67.00M 02/15/1972 $37.08M
Cash Flow: $6.75M $12.63M never $5.88M
Cash Flow Multiple: 1.19 3.44 never 2.24
Net Debt to
Cash Flow Ratio:
3.24 1.87 never -1.37
Finance within 1 year: 04/03/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/03/2020 0.00%
Misc 04/03/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 159,037,000 159,037,000 04/03/2020 0
Shares (FD): 190,000,000 190,000,000 04/03/2020 0
Insider Ownership: n/a 50% 04/03/2020 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2020 04/03/2020 n/a
Production (Gold Eq Oz.): (guess) 
30,000
(guess) 
30,000
04/03/2020 0
Production (Silver Eq Oz.): (guess) 
3,391,841
(guess) 
2,321,734
04/03/2020 -1,070,107
Initial CapEx (Outstanding): $37.00M
459.9% of Mkt.Cap
$37.00M
85.25% of Mkt.Cap
04/03/2020 $0.00M
Funding Option: n/a n/a 04/03/2020 n/a
Documentation: none FS 04/03/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/03/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.75M 0.75M 04/03/2020 0.00M
Measured & Indicated: 1.50M 1.50M 04/03/2020 0.00M
Inferred: 0.20M 0.20M 04/03/2020 0.00M
Reserves & Resources: 1.70M 1.70M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.62M 0.62M 04/03/2020 0.00M
Measured & Indicated: 1.12M 1.12M 04/03/2020 0.00M
Inferred: 0.08M 0.08M 04/03/2020 0.00M
Reserves & Resources: 1.20M 1.20M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
30,000oz.
(guess) 
30,000oz.
04/03/2020 0oz.
Cash Cost: $850 $850 04/03/2020 $0.00
Extra Operating Cost: $450 $450 04/03/2020 $0.00
Average Grade: 1.80 g/t 1.80 g/t 04/03/2020 n/a
Recovery Rate: (CG)  83.00% (CG)  83.00% 04/03/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 04/03/2020 0.00M
Annual Production: 60,000oz. 60,000oz. 04/03/2020 0oz.
Cash Cost: $800 $800 04/03/2020 $0
Extra Operating Cost: $450 $450 04/03/2020 $0
SILVER 04/03/2020
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 04/03/2020 0.00M
Measured & Indicated: n/a n/a 04/03/2020 0.00M
Inferred: n/a n/a 04/03/2020 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 04/03/2020 0.00M
Measured & Indicated: n/a n/a 04/03/2020 0.00M
Inferred: n/a n/a 04/03/2020 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 04/03/2020 $0.00
Extra Operating Cost: n/a n/a 04/03/2020 $0.00
Average Grade: n/a n/a 04/03/2020 n/a
Recovery Rate: n/a n/a 04/03/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/03/2020 0.00M
Annual Production: n/a n/a 04/03/2020 n/a
Cash Cost: n/a n/a 04/03/2020 n/a
Extra Operating Cost: n/a n/a 04/03/2020 n/a

Property

Last Analysis Data  (04/03/2020)
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
04/03/2020
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.): 0.75M 0.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -26.75M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.62M 0.62M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -22.20M
Maximum Profit (Gold): $140.01M $262.10M n/a $122.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $140.01M $262.10M n/a $122.10M
Max Profit / Current MCap: 17.403 6.039 n/a -11.363
Max Profit Per Share (Gold): $0.74 $1.38 n/a $0.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.74 $1.38 n/a $0.64
Total Free Profit Per Share: $0.68 $1.08 n/a $0.40
FD Mkt. Cap / Gold Eq.: $12.92 $69.72 n/a $56.79
FD Mkt. Cap / Silver Eq.: $0.11 $0.90 n/a $0.79
FD Mkt. Cap / Per Metal
as % Spot Price:
0.80% 3.67% n/a 2.87%
Measured &
Indicated
04/03/2020
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -53.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.12M 1.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -39.97M
Maximum Profit (Gold): $252.01M $471.79M n/a $219.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $252.01M $471.79M n/a $219.77M
Max Profit / Current MCap: 31.325 10.871 n/a -20.454
Max Profit Per Share (Gold): $1.33 $2.48 n/a $1.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.33 $2.48 n/a $1.16
Total Free Profit Per Share: $1.27 $2.18 n/a $0.92
FD Mkt. Cap / Gold Eq.: $7.18 $38.73 n/a $31.55
FD Mkt. Cap / Silver Eq.: $0.06 $0.50 n/a $0.44
FD Mkt. Cap / Per Metal
as % Spot Price:
0.44% 2.04% n/a 1.59%

Reserves &
Resources
04/03/2020
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.): 1.70M 1.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -60.64M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.20M 1.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -42.93M
Maximum Profit (Gold): $270.68M $506.73M n/a $236.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $270.68M $506.73M n/a $236.05M
Max Profit / Current MCap: 33.645 11.676 n/a -21.969
Max Profit Per Share (Gold): $1.42 $2.67 n/a $1.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.42 $2.67 n/a $1.24
Total Free Profit Per Share: $1.36 $2.37 n/a $1.00
FD Mkt. Cap / Gold Eq.: $6.68 $36.06 n/a $29.38
FD Mkt. Cap / Silver Eq.: $0.06 $0.47 n/a $0.41
FD Mkt. Cap / Per Metal
as % Spot Price:
0.41% 1.90% n/a 1.48%

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.