Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 using 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 development company with two exploration properties in Brazil. They have approximately 2.2Moz. 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 ~$23.93M which is a fall of roughly 38% over the last twelve months. As of 10/11/2022 they have no debt and ~$9M cash. They have 255M 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 10/11/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $38.32M $23.93M 10/11/2022
Total Assets: $17.00M $17.00M 10/11/2022
Total Liabilities: $2.07M $2.07M 10/11/2022
Current Assets: $9.00M $9.00M 10/11/2022
Current Liabilities: $0.30M $0.30M 10/11/2022
Total Debt: $0.00M $0.00M 10/11/2022
Cash: $9.00M $9.00M 10/11/2022
Enterprise Value: $29.32M $14.93M 06/22/1970
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 10/11/2022
Misc 10/11/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 255,000,000 255,000,000 10/11/2022
Shares (FD): 294,000,000 294,000,000 10/11/2022
Insider Ownership: n/a 23% 04/19/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2025 10/11/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/11/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/11/2022
Initial CapEx (Outstanding): $260.00M
678.53% of MCap		 $260.00M
1086.28% of MCap 		10/11/2022
Funding Option: n/a n/a 10/11/2022
Documentation: none PEA 04/19/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 3 04/19/2023

Resource Data

GOLD 10/11/2022
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 10/11/2022
Measured & Indicated: 1.50M 1.50M 10/11/2022
Inferred: 0.70M 0.70M 10/11/2022
Reserves & Resources: 2.20M 2.20M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.26M 1.26M 10/11/2022
Measured & Indicated: 1.33M 1.33M 10/11/2022
Inferred: 0.32M 0.32M 10/11/2022
Reserves & Resources: 1.65M 1.65M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 10/11/2022
Extra Operating Cost: n/a n/a 10/11/2022
Average Grade: 1.00 g/t 1.00 g/t 10/11/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/19/2023
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 10/11/2022
Annual Production: 100,000oz. 100,000oz. 10/11/2022
Cash Cost: $750 $950 04/19/2023
Extra Operating Cost: $450 $500 04/19/2023
SILVER 10/11/2022
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 10/11/2022
Measured & Indicated: n/a n/a 10/11/2022
Inferred: n/a n/a 10/11/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/11/2022
Measured & Indicated: n/a n/a 10/11/2022
Inferred: n/a n/a 10/11/2022
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 10/11/2022
Extra Operating Cost: n/a n/a 10/11/2022
Average Grade: n/a n/a 10/11/2022
Recovery Rate: n/a n/a 10/11/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/11/2022
Annual Production: n/a n/a 10/11/2022
Cash Cost: n/a n/a 10/11/2022
Extra Operating Cost: n/a n/a 10/11/2022

Property

Last Analysis Data  (10/11/2022)
Stage Name Owned Au Ag Cu Notes
Exp Bom Jardim 100% show
Early exploration. Very little drilling.
Exp Castelo dos Sonhos 100% show
2 million oz at 1 gpt. (most is inferred)

Should grow in size.
Total Land Package Size (ha): 36,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Bom Jardim 100% show
Early exploration. Very little drilling.
Exp Castelo dos Sonhos 100% 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		 10/11/2022
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): $586.53M $535.63M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $586.53M $535.63M n/a
Max Profit / Current MCap: 15.307 22.378 n/a
Max Profit Per Share (Gold): $2.00 $1.82 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.00 $1.82 n/a
Total Free Profit Per Share: $1.82 $1.71 n/a
FD MCap / Gold Eq.: $30.41 $19.00 n/a
FD MCap / Silver Eq.: $0.35 $0.23 n/a
FD MCap / Per Metal
as % Spot Price:		 1.83% 1.01% n/a
Measured &
Indicated		 10/11/2022
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.33M 1.33M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $620.05M $566.23M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $620.05M $566.23M n/a
Max Profit / Current MCap: 16.181 23.657 n/a
Max Profit Per Share (Gold): $2.11 $1.93 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.11 $1.93 n/a
Total Free Profit Per Share: $1.93 $1.82 n/a
FD MCap / Gold Eq.: $28.77 $17.97 n/a
FD MCap / Silver Eq.: $0.33 $0.22 n/a
FD MCap / Per Metal
as % Spot Price:		 1.73% 0.96% n/a

Reserves &
Resources		 10/11/2022
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.): 2.20M 2.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.65M 1.65M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $766.68M $700.14M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $766.68M $700.14M n/a
Max Profit / Current MCap: 20.008 29.252 n/a
Max Profit Per Share (Gold): $2.61 $2.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.61 $2.38 n/a
Total Free Profit Per Share: $2.43 $2.27 n/a
FD MCap / Gold Eq.: $23.27 $14.53 n/a
FD MCap / Silver Eq.: $0.27 $0.17 n/a
FD MCap / Per Metal
as % Spot Price:		 1.40% 0.78% 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.     ×