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

Symbol Data

Symbol Currency
CVE:TSG CAD
OTCMKTS:TSGZF USD

Description

Tristar Gold Inc are a gold focused junior, late stage developer 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 ~$35.28M which is a rise of roughly 32% over the last seven 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.

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

General Details

Financial 10/10/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $26.78M $35.28M 10/10/2023 $8.49M
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 $26.28M 10/31/1970 $8.49M
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%
Dividend (Annual): n/a n/a never n/a
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): $260.00M
970.76% of MCap
$260.00M
737.03% 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: 0.1
Developer: Likely Path to Production
0.1
Developer: 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
G
R
A
D
E
Underground (Avg): 1.00 g/t n/a 10/10/2023 n/a
Open Pit (Avg): n/a 1.00 g/t 10/10/2023 1.00 g/t
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
G
R
A
D
E
Underground (Avg): n/a n/a 10/10/2023 n/a
Open Pit (Avg): 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 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
10/10/2023
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 -12.15M
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 -10.93M
Maximum Profit (Gold): $518.11M $1,243.12M n/a $725.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $518.11M $1,243.12M n/a $725.00M
Max Profit / Current MCap: 19.345 35.239 n/a 15.894
Max Profit Per Share (Gold): $1.57 $3.76 n/a $2.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.57 $3.76 n/a $2.19
Total Free Profit Per Share: $1.46 $3.61 n/a $2.16
FD MCap / Gold Eq.: $21.26 $28.00 n/a $6.74
FD MCap / Silver Eq.: $0.25 $0.37 n/a $0.12
FD MCap / Per Metal
as % Spot Price:
1.14% 1.15% n/a 0.01%
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 -13.01M
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 -11.56M
Maximum Profit (Gold): $547.72M $1,314.15M n/a $766.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $547.72M $1,314.15M n/a $766.43M
Max Profit / Current MCap: 20.450 37.253 n/a 16.802
Max Profit Per Share (Gold): $1.65 $3.97 n/a $2.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.65 $3.97 n/a $2.32
Total Free Profit Per Share: $1.54 $3.83 n/a $2.28
FD MCap / Gold Eq.: $20.11 $26.48 n/a $6.38
FD MCap / Silver Eq.: $0.24 $0.35 n/a $0.11
FD MCap / Per Metal
as % Spot Price:
1.08% 1.09% n/a 0.01%

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 -19.09M
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 -14.29M
Maximum Profit (Gold): $677.25M $1,624.93M n/a $947.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $677.25M $1,624.93M n/a $947.68M
Max Profit / Current MCap: 25.286 46.062 n/a 20.776
Max Profit Per Share (Gold): $2.05 $4.91 n/a $2.86
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.05 $4.91 n/a $2.86
Total Free Profit Per Share: $1.94 $4.76 n/a $2.83
FD MCap / Gold Eq.: $16.26 $21.42 n/a $5.16
FD MCap / Silver Eq.: $0.19 $0.28 n/a $0.09
FD MCap / Per Metal
as % Spot Price:
0.87% 0.88% n/a 0.01%

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.     ×