Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:TSG
CAD
OTCMKTS:TSGZF
USD
Description
Tristar Gold Inc. are a gold focused junior, late stage development company with two exploration properties in Brazil. They have approximately 2Moz. of gold in the reserves and resources category of which 0.7Moz. are in the measured and indicated category. They have a market capitalisation of ~$51.98M which is a fall of roughly 24% over the last four months. As of 10/24/2020 they have no debt and ~$11M cash. They have 227M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
10/24/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$68.53M
$51.98M
10/24/2020
$-16.55M
Total Assets:
$19.00M
$19.00M
10/24/2020
$0.00M
Total Liabilities:
$2.07M
$2.07M
10/24/2020
$0.00M
Current Assets:
$11.00M
$11.00M
10/24/2020
$0.00M
Current Liabilities:
$0.30M
$0.30M
10/24/2020
$0.00M
Total Debt:
$0.00M
$0.00M
10/24/2020
$0.00M
Cash:
$11.00M
$11.00M
10/24/2020
$0.00M
Enterprise Value:
$57.53M
$40.98M
04/20/1971
$-16.55M
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:
Yes
Yes
10/24/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
10/24/2020
0.00%
Misc
10/24/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
227,325,000
227,325,000
10/24/2020
0
Shares (FD):
285,729,000
285,729,000
10/24/2020
0
Insider Ownership:
n/a
23%
10/24/2020
23%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
10/24/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
10/24/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
10/24/2020
0
Initial CapEx (Outstanding):
$184.00M268.5% of Mkt.Cap
$184.00M353.96% of Mkt.Cap
10/24/2020
$0.00M
Funding Option:
n/a
n/a
10/24/2020
n/a
Documentation:
none
PEA
10/24/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
10/24/2020 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
10/24/2020
0.00M
Measured & Indicated:
0.70M
0.70M
10/24/2020
0.00M
Inferred:
1.30M
1.30M
10/24/2020
0.00M
Reserves & Resources:
2.00M
2.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
10/24/2020
0.00M
Measured & Indicated:
0.50M
0.50M
10/24/2020
0.00M
Inferred:
0.59M
0.59M
10/24/2020
0.00M
Reserves & Resources:
1.09M
1.09M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
10/24/2020
$0.00
Extra Operating Cost:
n/a
n/a
10/24/2020
$0.00
Average Grade:
1.00 g/t
1.00 g/t
10/24/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
10/24/2020
0.00%
F U T U R E
Proven & Probable:
1.20M
1.20M
10/24/2020
0.00M
Annual Production:
100,000oz.
100,000oz.
10/24/2020
0oz.
Cash Cost:
$600
$600
10/24/2020
$0
Extra Operating Cost:
$400
$400
10/24/2020
$0
SILVER
10/24/2020 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
10/24/2020
0.00M
Measured & Indicated:
n/a
n/a
10/24/2020
0.00M
Inferred:
n/a
n/a
10/24/2020
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
10/24/2020
0.00M
Measured & Indicated:
n/a
n/a
10/24/2020
0.00M
Inferred:
n/a
n/a
10/24/2020
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
10/24/2020
$0.00
Extra Operating Cost:
n/a
n/a
10/24/2020
$0.00
Average Grade:
n/a
n/a
10/24/2020
n/a
Recovery Rate:
n/a
n/a
10/24/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
10/24/2020
0.00M
Annual Production:
n/a
n/a
10/24/2020
n/a
Cash Cost:
n/a
n/a
10/24/2020
n/a
Extra Operating Cost:
n/a
n/a
10/24/2020
n/a
Property
Last Analysis Data (10/24/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Para State , Brazil
Bom Jardim
100%
9,000
n/a
show
Early exploration. Very little drilling.
Exploration
Para State , Brazil
Castelo dos Sonhos
100% (guess)
27,000
n/a
show
2 million oz at 1 gpt. (most is inferred)
Should grow in size.
Total Land Package Size (ha):
36,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Para State , Brazil
Bom Jardim
100%
9,000
n/a
show
Early exploration. Very little drilling.
Exploration
Para State , Brazil
Castelo dos Sonhos
100% (guess)
27,000
n/a
show
2 million oz at 1 gpt. (most is inferred)
Should grow in size.
Total Land Package Size (ha):
36,000
Profitability (by resource)
Proven & Probable
10/24/2020 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
10/24/2020 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.):
0.70M
0.70M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-7.33M
P L A U S I B L E
Gold Eq. Oz.:
0.50M
0.50M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-5.27M
Maximum Profit (Gold):
$318.05M
$246.92M
n/a
$-71.12M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$318.05M
$246.92M
n/a
$-71.12M
Max Profit / Current MCap:
4.641
4.750
n/a
0.109
Max Profit Per Share (Gold):
$1.11
$0.86
n/a
$-0.25
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.11
$0.86
n/a
$-0.25
Total Free Profit Per Share:
$0.80
$0.63
n/a
$-0.16
FD Mkt. Cap / Gold Eq.:
$135.97
$103.14
n/a
$-32.83
FD Mkt. Cap / Silver Eq.:
$1.76
$1.54
n/a
$-0.22
FD Mkt. Cap / Per Metal as % Spot Price:
7.15%
6.07%
n/a
-1.08%
Reserves & Resources
10/24/2020 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
-20.93M
P L A U S I B L E
Gold Eq. Oz.:
1.09M
1.09M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-11.40M
Maximum Profit (Gold):
$687.21M
$533.53M
n/a
$-153.68M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$687.21M
$533.53M
n/a
$-153.68M
Max Profit / Current MCap:
10.028
10.264
n/a
0.235
Max Profit Per Share (Gold):
$2.41
$1.87
n/a
$-0.54
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.41
$1.87
n/a
$-0.54
Total Free Profit Per Share:
$2.09
$1.64
n/a
$-0.45
FD Mkt. Cap / Gold Eq.:
$62.93
$47.73
n/a
$-15.19
FD Mkt. Cap / Silver Eq.:
$0.81
$0.71
n/a
$-0.10
FD Mkt. Cap / Per Metal as % Spot Price:
3.31%
2.81%
n/a
-0.50%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/24/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
03/04/2021
Spot Gold:
$1,901.50
$1,699.90
03/04/2021
$-201.60
Spot Silver:
$24.57
$25.40
03/04/2021
$0.83
Gold:Silver Ratio:
77.39
66.93
03/04/2021
-10.47
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: