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
Calculated with the site's default values.  Re-calculate using:

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 ~$36.88M which is a rise of roughly 36% over the last eleven months. As of 10/09/2024 they have no debt and ~$9M cash. They have 280M 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 10/09/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $27.21M $36.88M 10/09/2024
MCap (OS): $24.63M $33.38M 10/09/2024
Total Assets: $17.00M $17.00M 10/09/2024
Total Liabilities: $2.07M $2.07M 10/09/2024
Current Assets: $9.00M $9.00M 10/09/2024
Current Liabilities: $0.30M $0.30M 10/09/2024
Total Debt: $0.00M $0.00M 10/09/2024
Cash: $9.00M $9.00M 10/09/2024
Debt (Net): $-9.00M $-9.00M
Enterprise Value: $18.21M $27.88M 11/19/1970
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: Yes Yes 10/09/2024
Misc 10/09/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 279,928,441 279,928,441 10/09/2024
Shares (FD): 309,319,326 309,319,326 10/09/2024
Insider Ownership: n/a 23% 11/01/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2026 10/09/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/09/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/09/2024
Development Phase: none PFS Released 11/01/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiple: 3 3 04/19/2023

Resource Data

GOLD 10/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.40M 1.40M 10/09/2024
Measured & Indicated: 1.50M 1.50M 10/09/2024
Inferred: 0.70M 0.70M 10/09/2024
Reserves & Resources: 2.20M 2.20M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.26M 1.26M 10/09/2024
Measured & Indicated: 1.33M 1.33M 10/09/2024
Inferred: 0.32M 0.32M 10/09/2024
Reserves & Resources: 1.65M 1.65M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 10/09/2024
Extra Operating Cost: n/a n/a 10/09/2024
Total: $1,500 $1,500 10/09/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/09/2024
Open Pit (Avg): n/a 1.00 g/t 10/10/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/01/2024
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 10/09/2024
Annual Production: 100,000oz. 100,000oz. 10/09/2024
Cash Cost: $950 $950 10/09/2024
Extra Operating Cost: $550 $550 10/09/2024
SILVER 10/09/2024
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 10/09/2024
Measured & Indicated: n/a n/a 10/09/2024
Inferred: n/a n/a 10/09/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/09/2024
Measured & Indicated: n/a n/a 10/09/2024
Inferred: n/a n/a 10/09/2024
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 10/09/2024
Extra Operating Cost: n/a n/a 10/09/2024
Total: n/a n/a 10/09/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/09/2024
Open Pit (Avg): n/a n/a 10/10/2023
Recovery Rate: n/a n/a 10/09/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/09/2024
Annual Production: n/a n/a 10/09/2024
Cash Cost: n/a n/a 10/09/2024
Extra Operating Cost: n/a n/a 10/09/2024

Property

Last Analysis Data  (10/09/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bom Jardim
100 show
Early exploration. Very little drilling.

Size: 9,000 ha
Exp Castelo dos Sonhos
100 show
2 million oz at 1 gpt. (most is inferred)

Should grow in size.

Size: 27,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bom Jardim
100 show
Early exploration. Very little drilling.

Size: 9,000 ha
Exp Castelo dos Sonhos
100 20.00 260.00 show
2 million oz at 1 gpt. (most is inferred)

Should grow in size.

Size: 27,000 ha

Profitability (by resource)

Proven &
Probable		 10/09/2024
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.): 1.40M 1.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.26M 1.26M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,406.92M $2,692.85M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,406.92M $2,692.85M n/a
Max Profit / Current MCap: 51.700 73.008 n/a
Max Profit Per Share (Gold): $4.55 $8.71 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.55 $8.71 n/a
Total Free Profit Per Share: $4.43 $8.54 n/a
FD MCap / Gold Eq.: $21.60 $29.27 n/a
FD MCap / Silver Eq.: $0.25 $0.34 n/a
FD MCap / Per Metal
as % Spot Price:		 0.83% 0.80% n/a
EV / Gold Eq.: $14.46 $22.13 n/a
EV / Silver Eq.: $0.17 $0.26 n/a
EV / Per Metal
as % Spot Price:		 0.55% 0.61% n/a
Measured &
Indicated		 10/09/2024
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.33M 1.33M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,487.31M $2,846.72M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,487.31M $2,846.72M n/a
Max Profit / Current MCap: 54.654 77.180 n/a
Max Profit Per Share (Gold): $4.81 $9.20 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.81 $9.20 n/a
Total Free Profit Per Share: $4.69 $9.04 n/a
FD MCap / Gold Eq.: $20.43 $27.69 n/a
FD MCap / Silver Eq.: $0.24 $0.32 n/a
FD MCap / Per Metal
as % Spot Price:		 0.78% 0.76% n/a
EV / Gold Eq.: $13.67 $20.93 n/a
EV / Silver Eq.: $0.16 $0.24 n/a
EV / Per Metal
as % Spot Price:		 0.52% 0.58% n/a

Reserves &
Resources		 10/09/2024
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.): 2.20M 2.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.65M 1.65M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,839.04M $3,519.94M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,839.04M $3,519.94M n/a
Max Profit / Current MCap: 67.579 95.432 n/a
Max Profit Per Share (Gold): $5.95 $11.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.95 $11.38 n/a
Total Free Profit Per Share: $5.83 $11.21 n/a
FD MCap / Gold Eq.: $16.52 $22.39 n/a
FD MCap / Silver Eq.: $0.19 $0.26 n/a
FD MCap / Per Metal
as % Spot Price:		 0.63% 0.62% n/a
EV / Gold Eq.: $11.06 $16.93 n/a
EV / Silver Eq.: $0.13 $0.20 n/a
EV / Per Metal
as % Spot Price:		 0.42% 0.47% n/a

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.     ×