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$17.44M which is a rise of roughly 117% over the last three months. As of 04/03/2020 they have ~C$26M debt and ~C$3.67M 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 $17.44M 04/03/2020 $9.40M
Total Assets: $39.52M $41.12M 04/03/2020 $1.60M
Total Liabilities: $38.81M $40.39M 04/03/2020 $1.57M
Current Assets: $10.59M $11.02M 04/03/2020 $0.43M
Current Liabilities: $23.99M $24.97M 04/03/2020 $0.97M
Total Debt: $25.41M $26.44M 04/03/2020 $1.03M
Cash: $3.53M $3.67M 04/03/2020 $0.14M
Enterprise Value: $29.92M $40.21M 04/11/1971 $10.28M
Cash Flow: $6.75M $9.79M never $3.05M
Cash Flow Multiple: 1.19 1.78 never 0.59
Net Debt to
Cash Flow Ratio:
3.24 2.32 never -0.92
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) 
2,960,279
04/03/2020 -431,562
Initial CapEx (Outstanding): $37.00M
459.9% of Mkt.Cap
$37.00M
212.15% 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 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 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 -10.79M
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 -8.95M
Maximum Profit (Gold): $140.01M $203.19M n/a $63.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $140.01M $203.19M n/a $63.18M
Max Profit / Current MCap: 17.403 11.650 n/a -5.752
Max Profit Per Share (Gold): $0.74 $1.07 n/a $0.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.74 $1.07 n/a $0.33
Total Free Profit Per Share: $0.68 $0.94 n/a $0.27
FD Mkt. Cap / Gold Eq.: $12.92 $28.02 n/a $15.09
FD Mkt. Cap / Silver Eq.: $0.11 $0.28 n/a $0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
0.80% 1.59% n/a 0.79%
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 -21.58M
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 -16.12M
Maximum Profit (Gold): $252.01M $365.74M n/a $113.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $252.01M $365.74M n/a $113.73M
Max Profit / Current MCap: 31.325 20.971 n/a -10.354
Max Profit Per Share (Gold): $1.33 $1.92 n/a $0.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.33 $1.92 n/a $0.60
Total Free Profit Per Share: $1.27 $1.80 n/a $0.53
FD Mkt. Cap / Gold Eq.: $7.18 $15.56 n/a $8.38
FD Mkt. Cap / Silver Eq.: $0.06 $0.16 n/a $0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
0.44% 0.88% n/a 0.44%

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 -24.46M
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 -17.31M
Maximum Profit (Gold): $270.68M $392.83M n/a $122.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $270.68M $392.83M n/a $122.16M
Max Profit / Current MCap: 33.645 22.524 n/a -11.121
Max Profit Per Share (Gold): $1.42 $2.07 n/a $0.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.42 $2.07 n/a $0.64
Total Free Profit Per Share: $1.36 $1.94 n/a $0.58
FD Mkt. Cap / Gold Eq.: $6.68 $14.49 n/a $7.81
FD Mkt. Cap / Silver Eq.: $0.06 $0.15 n/a $0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
0.41% 0.82% n/a 0.41%

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.