Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Tristar Gold Inc

www: www.tristargold.com   email: info@tristargold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:TSG CAD
OTCMKTS:TSGZF USD

Description

Tristar Gold Inc are a gold focused junior, late stage developer with one mine in development in Brazil and one exploration property. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$75.99M which is a rise of roughly 64% over the last ten months. As of 10/23/2025 they have no debt and ~C$4.36M cash. They have 398M 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 10/23/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $46.39M $75.99M 07/26/2026
MCap (OS): $40.21M $63.59M 07/26/2026
Total Assets: $24.98M $25.45M 10/23/2025
Total Liabilities: $2.14M $2.18M 10/23/2025
Current Assets: $4.28M $4.36M 10/23/2025
Current Liabilities: $0.21M $0.22M 10/23/2025
Total Debt: $0.00M $0.00M 10/23/2025
Cash: $4.28M $4.36M 10/23/2025
Debt (Net): $-4.28M $-4.36M
Enterprise Value: $42.11M $71.62M
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: Yes Yes 10/23/2025
Misc 10/23/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 352,059,748 397,541,940 07/26/2026
Shares (FD): 406,232,071 475,000,000 07/26/2026
Insider Ownership: 20% 20% 07/26/2026
Dividend (Annual): n/a n/a 07/26/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 10/23/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/23/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/23/2025
Development Phase: PFS Released PFS Released 10/23/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 10/23/2025
Cash Flow Multiple: 2.5 2.5 10/23/2025

Resource Data

GOLD 10/23/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.40M 1.40M 10/23/2025
Measured & Indicated: 1.80M 1.80M 10/23/2025
Inferred: 0.70M 0.70M 10/23/2025
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.26M 1.26M 10/23/2025
Measured & Indicated: 1.55M 1.55M 10/23/2025
Inferred: 0.32M 0.32M 10/23/2025
Reserves & Resources: 1.86M 1.86M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 10/23/2025
Extra Operating Cost: n/a n/a 10/23/2025
Total: $1,700 $2,200 10/23/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/23/2025
Open Pit (Avg): n/a 1.00 g/t 10/23/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/26/2026
F
U
T
U
R
E		 Proven & Probable: 1.80M 1.80M 10/23/2025
Annual Production: 100,000oz. 120,000oz. 07/26/2026
Cash Cost: $1,000 $1,200 07/26/2026
Extra Operating Cost: $700 $1,000 07/26/2026
SILVER 10/23/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 10/23/2025
Measured & Indicated: n/a n/a 10/23/2025
Inferred: n/a n/a 10/23/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/23/2025
Measured & Indicated: n/a n/a 10/23/2025
Inferred: n/a n/a 10/23/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 10/23/2025
Extra Operating Cost: n/a n/a 10/23/2025
Total: n/a n/a 10/23/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/23/2025
Open Pit (Avg): n/a n/a 10/23/2025
Recovery Rate: n/a n/a 10/23/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/23/2025
Annual Production: n/a n/a 10/23/2025
Cash Cost: n/a n/a 10/23/2025
Extra Operating Cost: n/a n/a 10/23/2025

Property

Last Analysis Data  (10/23/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Castelo dos Sonhos
100 1500.00 75.00 300.00 show
2 million oz at 1 gpt. (most is inferred)

Should grow in size.

Size: 27,000 ha
Exp Bom Jardim
100 show
Early exploration. Very little drilling.

Size: 9,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Castelo dos Sonhos
100 1500.00 75.00 300.00 show
2 million oz at 1 gpt. (most is inferred)

Should grow in size.

Size: 27,000 ha
Exp Bom Jardim
100 show
Early exploration. Very little drilling.

Size: 9,000 ha

Profitability (by resource)

Proven &
Probable		 10/23/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.40M 1.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.26M 1.26M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,008.16M $3,028.38M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,008.16M $3,028.38M n/a
Max Profit / Current MCap: 64.840 39.855 n/a
Max Profit Per Share (Gold): $7.41 $6.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $7.41 $6.38 n/a
Total Free Profit Per Share: $7.25 $6.16 n/a
FD MCap / Gold Eq.: $36.82 $60.31 n/a
FD MCap / Silver Eq.: $0.43 $0.90 n/a
FD MCap / Per Metal
as % Spot Price:		 0.90% 1.31% n/a
EV / Gold Eq.: $33.42 $56.84 n/a
EV / Silver Eq.: $0.39 $0.85 n/a
EV / Per Metal
as % Spot Price:		 0.82% 1.23% n/a
Measured &
Indicated		 10/23/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.80M 1.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.55M 1.55M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,695.74M $3,720.59M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,695.74M $3,720.59M n/a
Max Profit / Current MCap: 79.661 48.964 n/a
Max Profit Per Share (Gold): $9.10 $7.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.10 $7.83 n/a
Total Free Profit Per Share: $8.94 $7.61 n/a
FD MCap / Gold Eq.: $29.97 $49.09 n/a
FD MCap / Silver Eq.: $0.35 $0.74 n/a
FD MCap / Per Metal
as % Spot Price:		 0.73% 1.07% n/a
EV / Gold Eq.: $27.20 $46.27 n/a
EV / Silver Eq.: $0.32 $0.69 n/a
EV / Per Metal
as % Spot Price:		 0.67% 1.01% n/a

Reserves &
Resources		 10/23/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.86M 1.86M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,447.78M $4,477.68M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,447.78M $4,477.68M n/a
Max Profit / Current MCap: 95.871 58.928 n/a
Max Profit Per Share (Gold): $10.95 $9.43 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $10.95 $9.43 n/a
Total Free Profit Per Share: $10.79 $9.21 n/a
FD MCap / Gold Eq.: $24.90 $40.79 n/a
FD MCap / Silver Eq.: $0.29 $0.61 n/a
FD MCap / Per Metal
as % Spot Price:		 0.61% 0.89% n/a
EV / Gold Eq.: $22.60 $38.45 n/a
EV / Silver Eq.: $0.27 $0.58 n/a
EV / Per Metal
as % Spot Price:		 0.55% 0.84% n/a

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.     ×