Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
TSE:BSX
CAD
OTCMKTS:BSXGF
USD
Description
Belo Sun Mining Corp are a gold focused junior, late stage development company with one mine in development in Brazil and two exploration properties. They have approximately 6Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$23.11M which is a rise of roughly 22% over the last three months. As of 03/12/2023 they have no debt and ~C$23.95M cash. They have 455M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
03/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$18.90M
$23.11M
03/12/2023
Total Assets:
$47.02M
$48.66M
03/12/2023
Total Liabilities:
$2.89M
$2.99M
03/12/2023
Current Assets:
$23.15M
$23.95M
03/12/2023
Current Liabilities:
$2.89M
$2.99M
03/12/2023
Total Debt:
$0.00M
$0.00M
03/12/2023
Cash:
$23.15M
$23.95M
03/12/2023
Enterprise Value:
$-4.25M
$-0.84M
12/22/1969
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:
No
No
03/12/2023
Misc
03/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
455,000,000
455,000,000
03/12/2023
Shares (FD):
475,000,000
475,000,000
03/12/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2023
03/12/2023
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
03/12/2023
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
03/12/2023
Initial CapEx (Outstanding):
$300.00M1587.43% of MCap
$300.00M1298.02% of MCap
03/12/2023
Funding Option:
n/a
n/a
03/12/2023
Documentation:
none
FS
03/12/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
8
04/12/2023
Resource Data
GOLD
03/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
3.50M
3.50M
03/12/2023
Measured & Indicated:
5.00M
5.00M
03/12/2023
Inferred:
1.00M
1.00M
03/12/2023
Reserves & Resources:
6.00M
6.00M
never
P L A U S I B L E
Proven & Probable:
3.15M
3.15M
03/12/2023
Measured & Indicated:
4.23M
4.23M
03/12/2023
Inferred:
0.45M
0.45M
03/12/2023
Reserves & Resources:
4.68M
4.68M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
03/12/2023
Extra Operating Cost:
n/a
n/a
03/12/2023
Average Grade:
1.00 g/t
1.00 g/t
03/12/2023
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
03/12/2023
F U T U R E
Proven & Probable:
5.00M
5.00M
03/12/2023
Annual Production:
250,000oz.
250,000oz.
03/12/2023
Cash Cost:
$750
$750
03/12/2023
Extra Operating Cost:
$450
$450
03/12/2023
SILVER
03/12/2023 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
03/12/2023
Measured & Indicated:
n/a
n/a
03/12/2023
Inferred:
n/a
n/a
03/12/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/12/2023
Measured & Indicated:
n/a
n/a
03/12/2023
Inferred:
n/a
n/a
03/12/2023
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
03/12/2023
Extra Operating Cost:
n/a
n/a
03/12/2023
Average Grade:
n/a
n/a
03/12/2023
Recovery Rate:
n/a
n/a
03/12/2023
F U T U R E
Proven & Probable:
n/a
n/a
03/12/2023
Annual Production:
n/a
n/a
03/12/2023
Cash Cost:
n/a
n/a
03/12/2023
Extra Operating Cost:
n/a
n/a
03/12/2023
Property
Last Analysis Data (03/12/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Altamira, Para State , Brazil
Volta Grande
100%
130,000
Open Pit
show
Very large 330,000 acre property
7.5 million oz open pit project at 1.7 gpt.
$750 million capex
pre-feasibility study released in 2014.
On track for production in 2016.
$700 cash costs
$1100 all-in costs.
After tax NPV at $474 million at $1450 gold.
IRR of only 15%.
Exploration
Tapajos Province, Para State , Brazil
Patrocinio
100%
n/a
n/a
n/a
Exploration
Brasilia , Brazil
Rainbow
100%
n/a
n/a
n/a
Total Land Package Size (ha):
130,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Altamira, Para State , Brazil
Volta Grande
100%
130,000
Open Pit
show
Very large 330,000 acre property
7.5 million oz open pit project at 1.7 gpt.
$750 million capex
pre-feasibility study released in 2014.
On track for production in 2016.
$700 cash costs
$1100 all-in costs.
After tax NPV at $474 million at $1450 gold.
IRR of only 15%.
Exploration
Tapajos Province, Para State , Brazil
Patrocinio
100%
n/a
n/a
n/a
Exploration
Brasilia , Brazil
Rainbow
100%
n/a
n/a
n/a
Total Land Package Size (ha):
130,000
Profitability (by resource)
Proven & Probable
03/12/2023 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.):
3.50M
3.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.15M
3.15M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$2,162.79M
$2,399.99M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,162.79M
$2,399.99M
n/a
Max Profit / Current MCap:
114.443
103.841
n/a
Max Profit Per Share (Gold):
$4.55
$5.05
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.55
$5.05
n/a
Total Free Profit Per Share:
$4.50
$4.99
n/a
FD MCap / Gold Eq.:
$6.00
$7.34
n/a
FD MCap / Silver Eq.:
$0.07
$0.09
n/a
FD MCap / Per Metal as % Spot Price:
0.32%
0.37%
n/a
Measured & Indicated
03/12/2023 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.):
5.00M
5.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.23M
4.23M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$2,904.32M
$3,222.84M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,904.32M
$3,222.84M
n/a
Max Profit / Current MCap:
153.680
139.444
n/a
Max Profit Per Share (Gold):
$6.11
$6.78
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$6.11
$6.78
n/a
Total Free Profit Per Share:
$6.06
$6.72
n/a
FD MCap / Gold Eq.:
$4.47
$5.46
n/a
FD MCap / Silver Eq.:
$0.05
$0.07
n/a
FD MCap / Per Metal as % Spot Price:
0.24%
0.28%
n/a
Reserves & Resources
03/12/2023 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.):
6.00M
6.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.68M
4.68M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$3,213.29M
$3,565.69M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$3,213.29M
$3,565.69M
n/a
Max Profit / Current MCap:
170.029
154.278
n/a
Max Profit Per Share (Gold):
$6.76
$7.51
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$6.76
$7.51
n/a
Total Free Profit Per Share:
$6.71
$7.44
n/a
FD MCap / Gold Eq.:
$4.04
$4.94
n/a
FD MCap / Silver Eq.:
$0.04
$0.06
n/a
FD MCap / Per Metal as % Spot Price:
0.21%
0.25%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7234
CAD 0.7486
06/09/2023
Spot Gold:
$1,886.60
$1,961.90
06/09/2023
Spot Silver:
$20.81
$24.33
06/09/2023
Gold:Silver Ratio:
90.66
80.64
06/09/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: