Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Belo Sun Mining Corp
www: www.belosun.com     email: info@belosun.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:VNNHF USD
TSE:BSX CAD

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$85.85M which is a fall of roughly 5% over the last two months. As of 03/12/2019 they have no debt and ~C$27.5M cash. They have 442M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 03/12/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $89.97M $85.85M 03/12/2019 $-4.12M
Total Assets: $50.93M $50.54M 03/12/2019 $-0.39M
Total Liabilities: $3.00M $2.97M 03/12/2019 $-0.02M
Current Assets: $28.46M $28.24M 03/12/2019 $-0.22M
Current Liabilities: $3.00M $2.97M 03/12/2019 $-0.02M
Total Debt: $0.00M $0.00M 03/12/2019 $0.00M
Cash: $27.71M $27.50M 03/12/2019 $-0.21M
Enterprise Value: $62.25M $58.35M 11/07/1971 $-3.91M
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: No No 03/12/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/12/2019 0.00%
Misc 03/12/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 442,000,000 442,000,000 03/12/2019 0
Shares (FD): 462,000,000 462,000,000 03/12/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2021 03/12/2019 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
03/12/2019 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
03/12/2019 0
Initial CapEx (Outstanding): $300.00M
333.46% of Mkt.Cap
$300.00M
349.46% of Mkt.Cap
03/12/2019 $0.00M
Funding Option: n/a n/a 03/12/2019 n/a
Documentation: none FS 03/12/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/12/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.50M 3.50M 03/12/2019 0.00M
Measured & Indicated: 5.00M 5.00M 03/12/2019 0.00M
Inferred: 1.00M 1.00M 03/12/2019 0.00M
Reserves & Resources: 6.00M 6.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.15M 3.15M 03/12/2019 0.00M
Measured & Indicated: 4.23M 4.23M 03/12/2019 0.00M
Inferred: 0.45M 0.45M 03/12/2019 0.00M
Reserves & Resources: 4.68M 4.68M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 03/12/2019 $0.00
Extra Operating Cost: n/a n/a 03/12/2019 $0.00
Average Grade: 1.00 g/t 1.00 g/t 03/12/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/12/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 03/12/2019 0.00M
Annual Production: 250,000oz. 250,000oz. 03/12/2019 0oz.
Cash Cost: $750 $750 03/12/2019 $0
Extra Operating Cost: $400 $400 03/12/2019 $0
SILVER 03/12/2019
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 03/12/2019 0.00M
Measured & Indicated: n/a n/a 03/12/2019 0.00M
Inferred: n/a n/a 03/12/2019 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 03/12/2019 0.00M
Measured & Indicated: n/a n/a 03/12/2019 0.00M
Inferred: n/a n/a 03/12/2019 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 03/12/2019 $0.00
Extra Operating Cost: n/a n/a 03/12/2019 $0.00
Average Grade: n/a n/a 03/12/2019 n/a
Recovery Rate: n/a n/a 03/12/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/12/2019 0.00M
Annual Production: n/a n/a 03/12/2019 n/a
Cash Cost: n/a n/a 03/12/2019 n/a
Extra Operating Cost: n/a n/a 03/12/2019 n/a

Property

Last Analysis Data  (03/12/2019)
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
03/12/2019
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.): 3.50M 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.23M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.15M 3.15M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.91M
Maximum Profit (Gold): $341.55M $296.57M n/a $-44.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $341.55M $296.57M n/a $-44.98M
Max Profit / Current MCap: 3.796 3.455 n/a -0.342
Max Profit Per Share (Gold): $0.74 $0.64 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.74 $0.64 n/a $-0.10
Total Free Profit Per Share: $0.48 $0.39 n/a $-0.09
FD Mkt. Cap / Gold Eq.: $28.56 $27.25 n/a $-1.31
FD Mkt. Cap / Silver Eq.: $0.34 $0.31 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
2.19% 2.12% n/a -0.07%
Measured &
Indicated
03/12/2019
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.90M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.23M 4.23M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 15.99M
Maximum Profit (Gold): $458.66M $398.25M n/a $-60.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $458.66M $398.25M n/a $-60.40M
Max Profit / Current MCap: 5.098 4.639 n/a -0.459
Max Profit Per Share (Gold): $0.99 $0.86 n/a $-0.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.99 $0.86 n/a $-0.13
Total Free Profit Per Share: $0.73 $0.61 n/a $-0.12
FD Mkt. Cap / Gold Eq.: $21.27 $20.29 n/a $-0.97
FD Mkt. Cap / Silver Eq.: $0.25 $0.23 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
1.63% 1.58% n/a -0.05%

Reserves &
Resources
03/12/2019
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 22.68M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.68M 4.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 17.69M
Maximum Profit (Gold): $507.45M $440.62M n/a $-66.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $507.45M $440.62M n/a $-66.83M
Max Profit / Current MCap: 5.640 5.133 n/a -0.508
Max Profit Per Share (Gold): $1.10 $0.95 n/a $-0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.10 $0.95 n/a $-0.14
Total Free Profit Per Share: $0.84 $0.70 n/a $-0.13
FD Mkt. Cap / Gold Eq.: $19.22 $18.34 n/a $-0.88
FD Mkt. Cap / Silver Eq.: $0.23 $0.21 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
1.47% 1.43% n/a -0.05%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.