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

Treasury Metals Inc

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

Symbol Data

Symbol Currency
OTCMKTS:TSRMF USD
TSE:TML CAD

Description

Treasury Metals Inc are a gold focused junior, late stage development company with one mine in development in Canada and exploration properties. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$129.35M which is a fall of roughly 27% over the last three months. As of 08/05/2020 they have ~C$4M debt and ~C$1.88M cash. They have 100M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/05/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $178.41M $129.35M 08/11/2020 $-49.06M
Total Assets: $60.09M $60.11M 08/05/2020 $0.01M
Total Liabilities: $2.25M $2.25M 08/05/2020 $0.00M
Current Assets: $1.88M $1.88M 08/05/2020 $0.00M
Current Liabilities: $4.51M $4.51M 08/05/2020 $0.00M
Total Debt: $4.13M $4.13M 08/05/2020 $0.00M
Cash: $1.88M $1.88M 08/05/2020 $0.00M
Enterprise Value: $180.66M $131.61M 03/04/1974 $-49.06M
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: 08/05/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/05/2020 0.00%
Misc 08/05/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 300,000,000 100,000,000 08/11/2020 -200,000,000
Shares (FD): 377,000,000 125,666,667 08/11/2020 -251,333,333
Insider Ownership: n/a 25% 08/05/2020 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 08/05/2020 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/05/2020 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/05/2020 0
Initial CapEx (Outstanding): $96.00M
53.81% of Mkt.Cap
$96.00M
74.22% of Mkt.Cap
08/05/2020 $0.00M
Funding Option: n/a n/a 08/05/2020 n/a
Documentation: none PEA 08/05/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/05/2020
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 08/05/2020 0.00M
Measured & Indicated: 2.00M 2.00M 08/05/2020 0.00M
Inferred: 1.00M 1.00M 08/05/2020 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/05/2020 0.00M
Measured & Indicated: 1.44M 1.44M 08/05/2020 0.00M
Inferred: 0.45M 0.45M 08/05/2020 0.00M
Reserves & Resources: 1.89M 1.89M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/05/2020 $0.00
Extra Operating Cost: n/a n/a 08/05/2020 $0.00
Average Grade: 2.50 g/t 2.50 g/t 08/05/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/05/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 08/05/2020 0.00M
Annual Production: 150,000oz. 150,000oz. 08/05/2020 0oz.
Cash Cost: $700 $700 08/05/2020 $0
Extra Operating Cost: $400 $400 08/05/2020 $0
SILVER 08/05/2020
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 08/05/2020 0.00M
Measured & Indicated: n/a n/a 08/05/2020 0.00M
Inferred: n/a n/a 08/05/2020 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 08/05/2020 0.00M
Measured & Indicated: n/a n/a 08/05/2020 0.00M
Inferred: n/a n/a 08/05/2020 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 08/05/2020 $0.00
Extra Operating Cost: n/a n/a 08/05/2020 $0.00
Average Grade: n/a n/a 08/05/2020 n/a
Recovery Rate: n/a n/a 08/05/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/05/2020 0.00M
Annual Production: n/a n/a 08/05/2020 n/a
Cash Cost: n/a n/a 08/05/2020 n/a
Extra Operating Cost: n/a n/a 08/05/2020 n/a

Property

Last Analysis Data  (08/05/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Ontarios, Canada Goliath 100% 5,000 Both show
88,000 oz per year

$96 million capex (open pit)

$550 cash costs per oz (open pit)
Exploration Ontario, Canada Gold Rock 100% 5,000 n/a show
Early exploration.
Exploration Dryden, On, Canada Goldcliff 100% 4,200 Both show
Early exploration.
Exploration Ontario, Canada Goldlund 100% (guess) n/a Open Pit show
1.6 million oz open pit.
Exploration Tyrrell, Canada Juby 40% n/a n/a n/a
Exploration Ontario, Canada Sandy Lake 100% 6,000 n/a show
Early exploration.

High grade gold discovery. Currently drilling.
Exploration Abitibi, Canada Shining Tree 100% (guess) 5,000 n/a show
Early exploration.
Exploration Santiago, Chile Sonia-Puma 100% (guess) 9,000 n/a show
Early exploration.
Total Land Package Size (ha): 34,200  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Ontarios, Canada Goliath 100% 5,000 Both show
88,000 oz per year

$96 million capex (open pit)

$550 cash costs per oz (open pit)
Exploration Ontario, Canada Gold Rock 100% 5,000 n/a show
Early exploration.
Exploration Dryden, On, Canada Goldcliff 100% 4,200 Both show
Early exploration.
Exploration Ontario, Canada Goldlund 100% (guess) n/a Open Pit show
1.6 million oz open pit.
Exploration Tyrrell, Canada Juby 40% n/a n/a n/a
Exploration Ontario, Canada Sandy Lake 100% 6,000 n/a show
Early exploration.

High grade gold discovery. Currently drilling.
Exploration Abitibi, Canada Shining Tree 100% (guess) 5,000 n/a show
Early exploration.
Exploration Santiago, Chile Sonia-Puma 100% (guess) 9,000 n/a show
Early exploration.
Total Land Package Size (ha): 34,200  

Profitability (by resource)

Proven &
Probable
08/05/2020
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 Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
08/05/2020
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.73M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.44M 1.44M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.56M
Maximum Profit (Gold): $946.41M $783.92M n/a $-162.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $946.41M $783.92M n/a $-162.49M
Max Profit / Current MCap: 5.305 6.060 n/a 0.756
Max Profit Per Share (Gold): $2.51 $6.24 n/a $3.73
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.51 $6.24 n/a $3.73
Total Free Profit Per Share: $1.88 $4.87 n/a $2.99
FD Mkt. Cap / Gold Eq.: $123.90 $89.83 n/a $-34.07
FD Mkt. Cap / Silver Eq.: $1.64 $1.13 n/a $-0.51
FD Mkt. Cap / Per Metal
as % Spot Price:
6.08% 4.78% n/a -1.29%

Reserves &
Resources
08/05/2020
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 11.59M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.89M 1.89M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.30M
Maximum Profit (Gold): $1,242.16M $1,028.90M n/a $-213.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,242.16M $1,028.90M n/a $-213.27M
Max Profit / Current MCap: 6.962 7.954 n/a 0.992
Max Profit Per Share (Gold): $3.29 $8.19 n/a $4.89
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.29 $8.19 n/a $4.89
Total Free Profit Per Share: $2.66 $6.82 n/a $4.15
FD Mkt. Cap / Gold Eq.: $94.40 $68.44 n/a $-25.96
FD Mkt. Cap / Silver Eq.: $1.25 $0.86 n/a $-0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
4.63% 3.64% n/a -0.98%

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.