Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 ~$33.97M which is a fall of roughly 11% over the last four months. As of 10/11/2022 they have no debt and ~$9M cash. They have 255M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
10/11/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$38.32M
$33.97M
10/11/2022
$-4.35M
Total Assets:
$17.00M
$17.00M
10/11/2022
$0.00M
Total Liabilities:
$2.07M
$2.07M
10/11/2022
$0.00M
Current Assets:
$9.00M
$9.00M
10/11/2022
$0.00M
Current Liabilities:
$0.30M
$0.30M
10/11/2022
$0.00M
Total Debt:
$0.00M
$0.00M
10/11/2022
$0.00M
Cash:
$9.00M
$9.00M
10/11/2022
$0.00M
Enterprise Value:
$29.32M
$24.97M
10/16/1970
$-4.35M
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
10/11/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
10/11/2022
0.00%
Misc
10/11/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
255,000,000
255,000,000
10/11/2022
0
Shares (FD):
294,000,000
294,000,000
10/11/2022
0
Insider Ownership:
n/a
23%
10/11/2022
23%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2025
10/11/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
10/11/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
10/11/2022
0
Initial CapEx (Outstanding):
$260.00M678.53% of Mkt.Cap
$260.00M765.38% of Mkt.Cap
10/11/2022
$0.00M
Funding Option:
n/a
n/a
10/11/2022
n/a
Documentation:
none
PEA
10/11/2022
n/a
Value Adjustment:
-15%
-15%
never
0%
Resource Data
GOLD
10/11/2022 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
10/11/2022
0.00M
Measured & Indicated:
1.50M
1.50M
10/11/2022
0.00M
Inferred:
0.70M
0.70M
10/11/2022
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
10/11/2022
0.00M
Measured & Indicated:
1.33M
1.33M
10/11/2022
0.00M
Inferred:
0.32M
0.32M
10/11/2022
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
10/11/2022
$0.00
Extra Operating Cost:
n/a
n/a
10/11/2022
$0.00
Average Grade:
1.00 g/t
1.00 g/t
10/11/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
10/11/2022
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
10/11/2022
0.00M
Annual Production:
100,000oz.
100,000oz.
10/11/2022
0oz.
Cash Cost:
$750
$750
10/11/2022
$0
Extra Operating Cost:
$450
$450
10/11/2022
$0
SILVER
10/11/2022 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
10/11/2022
0.00M
Measured & Indicated:
n/a
n/a
10/11/2022
0.00M
Inferred:
n/a
n/a
10/11/2022
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
10/11/2022
0.00M
Measured & Indicated:
n/a
n/a
10/11/2022
0.00M
Inferred:
n/a
n/a
10/11/2022
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
10/11/2022
$0.00
Extra Operating Cost:
n/a
n/a
10/11/2022
$0.00
Average Grade:
n/a
n/a
10/11/2022
n/a
Recovery Rate:
n/a
n/a
10/11/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
10/11/2022
0.00M
Annual Production:
n/a
n/a
10/11/2022
n/a
Cash Cost:
n/a
n/a
10/11/2022
n/a
Extra Operating Cost:
n/a
n/a
10/11/2022
n/a
Property
Last Analysis Data (10/11/2022)
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
10/11/2022 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
-4.45M
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
-4.00M
Maximum Profit (Gold):
$348.99M
$505.07M
n/a
$156.09M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$348.99M
$505.07M
n/a
$156.09M
Max Profit / Current MCap:
9.108
14.868
n/a
5.761
Max Profit Per Share (Gold):
$1.19
$1.72
n/a
$0.53
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.19
$1.72
n/a
$0.53
Total Free Profit Per Share:
$1.01
$1.56
n/a
$0.56
FD Mkt. Cap / Gold Eq.:
$30.41
$26.96
n/a
$-3.45
FD Mkt. Cap / Silver Eq.:
$0.35
$0.32
n/a
$-0.03
FD Mkt. Cap / Per Metal as % Spot Price:
1.83%
1.44%
n/a
-0.39%
Measured & Indicated
10/11/2022 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
-4.76M
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
-4.23M
Maximum Profit (Gold):
$368.93M
$533.93M
n/a
$165.01M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$368.93M
$533.93M
n/a
$165.01M
Max Profit / Current MCap:
9.628
15.718
n/a
6.090
Max Profit Per Share (Gold):
$1.25
$1.82
n/a
$0.56
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.25
$1.82
n/a
$0.56
Total Free Profit Per Share:
$1.07
$1.66
n/a
$0.59
FD Mkt. Cap / Gold Eq.:
$28.77
$25.50
n/a
$-3.26
FD Mkt. Cap / Silver Eq.:
$0.33
$0.30
n/a
$-0.03
FD Mkt. Cap / Per Metal as % Spot Price:
1.73%
1.36%
n/a
-0.37%
Reserves & Resources
10/11/2022 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
-6.99M
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
-5.23M
Maximum Profit (Gold):
$456.17M
$660.20M
n/a
$204.03M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$456.17M
$660.20M
n/a
$204.03M
Max Profit / Current MCap:
11.905
19.435
n/a
7.530
Max Profit Per Share (Gold):
$1.55
$2.25
n/a
$0.69
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.55
$2.25
n/a
$0.69
Total Free Profit Per Share:
$1.37
$2.09
n/a
$0.72
FD Mkt. Cap / Gold Eq.:
$23.27
$20.63
n/a
$-2.64
FD Mkt. Cap / Silver Eq.:
$0.27
$0.25
n/a
$-0.02
FD Mkt. Cap / Per Metal as % Spot Price:
1.40%
1.10%
n/a
-0.30%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/11/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/08/2023
Spot Gold:
$1,665.50
$1,873.70
02/08/2023
$208.20
Spot Silver:
$19.10
$22.30
02/08/2023
$3.20
Gold:Silver Ratio:
87.20
84.02
02/08/2023
-3.18
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: