Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Bluestone Resources Inc

www: bluestoneresources.ca   email: info@bluestoneresources.ca
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:BSR CAD
OTCMKTS:BBSRF USD

Description

Bluestone Resources Inc are a gold focused junior, late stage developer with one mine in development in Guatemala. They have approximately 3.1Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~$36.18M which is a fall of roughly 6% over the last three months. As of 08/23/2024 they have ~$30M debt and ~$40M cash. They have 152M 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 08/23/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $38.38M $36.18M 08/23/2024
Total Assets: $75.00M $75.00M 08/23/2024
Total Liabilities: $51.00M $51.00M 08/23/2024
Current Assets: $40.00M $40.00M 08/23/2024
Current Liabilities: $12.00M $12.00M 08/23/2024
Total Debt: $30.00M $30.00M 08/23/2024
Cash: $40.00M $40.00M 08/23/2024
Enterprise Value: $28.38M $26.18M 10/30/1970
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: 08/23/2024
Misc 08/23/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 152,158,807 152,158,807 08/23/2024
Shares (FD): 163,000,000 163,000,000 08/23/2024
Insider Ownership: n/a 40% 08/23/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2027 08/23/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/23/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/23/2024
Initial CapEx (Outstanding): $572.00M
1490.21% of MCap		 $572.00M
1580.84% of MCap 		08/23/2024
Funding Option: n/a n/a 08/23/2024
Documentation: none FS 08/23/2024
Future MCap Modifier: 0.05
Developer: Early Development
 0.05
Developer: Early Development
 08/13/2023
Cash Flow Multiplier: 2 2 08/13/2023

Resource Data

GOLD 08/23/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.80M 2.80M 08/23/2024
Measured & Indicated: 3.00M 3.00M 08/23/2024
Inferred: 0.10M 0.10M 08/23/2024
Reserves & Resources: 3.10M 3.10M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.52M 2.52M 08/23/2024
Measured & Indicated: 2.66M 2.66M 08/23/2024
Inferred: 0.05M 0.05M 08/23/2024
Reserves & Resources: 2.71M 2.71M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/23/2024
Extra Operating Cost: n/a n/a 08/23/2024
Total: $1,400 $1,400 08/23/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/23/2024
Open Pit (Avg): n/a 1.60 g/t 08/13/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/23/2024
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 08/23/2024
Annual Production: 200,000oz. 200,000oz. 08/23/2024
Cash Cost: $900 $900 08/23/2024
Extra Operating Cost: $500 $500 08/23/2024
SILVER 08/23/2024
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 08/23/2024
Measured & Indicated: n/a n/a 08/23/2024
Inferred: n/a n/a 08/23/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/23/2024
Measured & Indicated: n/a n/a 08/23/2024
Inferred: n/a n/a 08/23/2024
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 08/23/2024
Extra Operating Cost: n/a n/a 08/23/2024
Total: n/a n/a 08/23/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/23/2024
Open Pit (Avg): n/a n/a 08/13/2023
Recovery Rate: n/a n/a 08/23/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/23/2024
Annual Production: n/a n/a 08/23/2024
Cash Cost: n/a n/a 08/23/2024
Extra Operating Cost: n/a n/a 08/23/2024

Property

Last Analysis Data  (08/23/2024)
Stage Name Owned Au Ag Cu Notes
Dev Cerro Blanco 100% show
Purchased from Goldcorp in 2017 for $15 million, plus shares.

3 million oz open pit.
Total Land Package Size (ha): 1,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Cerro Blanco 100% show
Purchased from Goldcorp in 2017 for $15 million, plus shares.

3 million oz open pit.
Total Land Package Size (ha): 1,500  

Profitability (by resource)

Proven &
Probable		 08/23/2024
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.): 2.80M 2.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.52M 2.52M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,799.72M $3,195.11M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,799.72M $3,195.11M n/a
Max Profit / Current MCap: 72.940 88.303 n/a
Max Profit Per Share (Gold): $17.18 $19.60 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $17.18 $19.60 n/a
Total Free Profit Per Share: $16.86 $19.29 n/a
FD MCap / Gold Eq.: $15.23 $14.36 n/a
FD MCap / Silver Eq.: $0.18 $0.17 n/a
FD MCap / Per Metal
as % Spot Price:		 0.61% 0.54% n/a
Measured &
Indicated		 08/23/2024
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.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.66M 2.66M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,959.70M $3,377.69M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,959.70M $3,377.69M n/a
Max Profit / Current MCap: 77.108 93.349 n/a
Max Profit Per Share (Gold): $18.16 $20.72 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $18.16 $20.72 n/a
Total Free Profit Per Share: $17.84 $20.41 n/a
FD MCap / Gold Eq.: $14.41 $13.58 n/a
FD MCap / Silver Eq.: $0.17 $0.16 n/a
FD MCap / Per Metal
as % Spot Price:		 0.57% 0.51% n/a

Reserves &
Resources		 08/23/2024
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.): 3.10M 3.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.71M 2.71M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,009.70M $3,434.74M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,009.70M $3,434.74M n/a
Max Profit / Current MCap: 78.411 94.926 n/a
Max Profit Per Share (Gold): $18.46 $21.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $18.46 $21.07 n/a
Total Free Profit Per Share: $18.14 $20.76 n/a
FD MCap / Gold Eq.: $14.17 $13.36 n/a
FD MCap / Silver Eq.: $0.17 $0.16 n/a
FD MCap / Per Metal
as % Spot Price:		 0.56% 0.50% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults