Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 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 ~$21.94M which is a fall of roughly 18% over the last two months. As of 10/10/2023 they have no debt and ~$9M cash. They have 279M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
10/10/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$26.78M
$21.94M
10/10/2023
$-4.85M
Total Assets:
$17.00M
$17.00M
10/10/2023
$0.00M
Total Liabilities:
$2.07M
$2.07M
10/10/2023
$0.00M
Current Assets:
$9.00M
$9.00M
10/10/2023
$0.00M
Current Liabilities:
$0.30M
$0.30M
10/10/2023
$0.00M
Total Debt:
$0.00M
$0.00M
10/10/2023
$0.00M
Cash:
$9.00M
$9.00M
10/10/2023
$0.00M
Enterprise Value:
$17.78M
$12.94M
05/30/1970
$-4.85M
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
10/10/2023
n/a
Misc
10/10/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
279,000,000
279,000,000
10/10/2023
0
Shares (FD):
331,000,000
331,000,000
10/10/2023
0
Insider Ownership:
n/a
23%
11/19/2023
23%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2026
10/10/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
10/10/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
10/10/2023
0
Initial CapEx (Outstanding):
$260.00M970.76% of MCap
$260.00M1185.21% of MCap
10/10/2023
$0.00M
Funding Option:
n/a
n/a
10/10/2023
n/a
Documentation:
none
PEA
11/19/2023
n/a
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
0
Cash Flow Multiplier:
3
3
04/19/2023
0.00
Resource Data
GOLD
10/10/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.40M
1.40M
10/10/2023
0.00M
Measured & Indicated:
1.50M
1.50M
10/10/2023
0.00M
Inferred:
0.70M
0.70M
10/10/2023
0.00M
Reserves & Resources:
2.20M
2.20M
never
0.00M
P L A U S I B L E
Proven & Probable:
1.26M
1.26M
10/10/2023
0.00M
Measured & Indicated:
1.33M
1.33M
10/10/2023
0.00M
Inferred:
0.32M
0.32M
10/10/2023
0.00M
Reserves & Resources:
1.65M
1.65M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
10/10/2023
$0.00
Extra Operating Cost:
n/a
n/a
10/10/2023
$0.00
Average Grade:
1.00 g/t
1.00 g/t
10/10/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/19/2023
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
10/10/2023
0.00M
Annual Production:
100,000oz.
100,000oz.
10/10/2023
0oz.
Cash Cost:
$950
$950
10/10/2023
$0
Extra Operating Cost:
$500
$500
10/10/2023
$0
SILVER
10/10/2023 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
10/10/2023
0.00M
Measured & Indicated:
n/a
n/a
10/10/2023
0.00M
Inferred:
n/a
n/a
10/10/2023
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
10/10/2023
0.00M
Measured & Indicated:
n/a
n/a
10/10/2023
0.00M
Inferred:
n/a
n/a
10/10/2023
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
10/10/2023
$0.00
Extra Operating Cost:
n/a
n/a
10/10/2023
$0.00
Average Grade:
n/a
n/a
10/10/2023
n/a
Recovery Rate:
n/a
n/a
10/10/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
10/10/2023
0.00M
Annual Production:
n/a
n/a
10/10/2023
n/a
Cash Cost:
n/a
n/a
10/10/2023
n/a
Extra Operating Cost:
n/a
n/a
10/10/2023
n/a
Property
Last Analysis Data (10/10/2023)
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
10/10/2023 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.):
1.40M
1.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2.76M
P L A U S I B L E
Gold Eq. Oz.:
1.26M
1.26M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.48M
Maximum Profit (Gold):
$518.11M
$698.67M
n/a
$180.56M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$518.11M
$698.67M
n/a
$180.56M
Max Profit / Current MCap:
19.345
31.849
n/a
12.504
Max Profit Per Share (Gold):
$1.57
$2.11
n/a
$0.55
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.57
$2.11
n/a
$0.55
Total Free Profit Per Share:
$1.46
$2.02
n/a
$0.57
FD MCap / Gold Eq.:
$21.26
$17.41
n/a
$-3.85
FD MCap / Silver Eq.:
$0.25
$0.20
n/a
$-0.05
FD MCap / Per Metal as % Spot Price:
1.14%
0.87%
n/a
-0.27%
Measured & Indicated
10/10/2023 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
2.95M
P L A U S I B L E
Gold Eq. Oz.:
1.33M
1.33M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.62M
Maximum Profit (Gold):
$547.72M
$738.59M
n/a
$190.88M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$547.72M
$738.59M
n/a
$190.88M
Max Profit / Current MCap:
20.450
33.669
n/a
13.219
Max Profit Per Share (Gold):
$1.65
$2.23
n/a
$0.58
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.65
$2.23
n/a
$0.58
Total Free Profit Per Share:
$1.54
$2.14
n/a
$0.60
FD MCap / Gold Eq.:
$20.11
$16.47
n/a
$-3.64
FD MCap / Silver Eq.:
$0.24
$0.19
n/a
$-0.05
FD MCap / Per Metal as % Spot Price:
1.08%
0.82%
n/a
-0.26%
Reserves & Resources
10/10/2023 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.):
2.20M
2.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.33M
P L A U S I B L E
Gold Eq. Oz.:
1.65M
1.65M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.24M
Maximum Profit (Gold):
$677.25M
$913.26M
n/a
$236.02M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$677.25M
$913.26M
n/a
$236.02M
Max Profit / Current MCap:
25.286
41.631
n/a
16.345
Max Profit Per Share (Gold):
$2.05
$2.76
n/a
$0.71
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.05
$2.76
n/a
$0.71
Total Free Profit Per Share:
$1.94
$2.67
n/a
$0.73
FD MCap / Gold Eq.:
$16.26
$13.32
n/a
$-2.94
FD MCap / Silver Eq.:
$0.19
$0.15
n/a
$-0.04
FD MCap / Per Metal as % Spot Price:
0.87%
0.66%
n/a
-0.21%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/10/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
12/10/2023
Spot Gold:
$1,861.20
$2,004.50
12/10/2023
$143.30
Spot Silver:
$21.82
$22.97
12/10/2023
$1.15
Gold:Silver Ratio:
85.30
87.27
12/10/2023
1.97
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: