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

Belo Sun Mining Corp

www: www.belosun.com   email: info@belosun.com
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
TSE:BSX CAD
OTCMKTS:BSXGF USD

Description

Belo Sun Mining Corp are a gold focused junior, late stage developer 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$16.5M which is a fall of roughly 15% over the last ten months. As of 03/08/2024 they have no debt and ~C$22.24M cash. They have 455M 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 03/08/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $19.42M $16.50M 03/08/2024
Total Assets: $48.31M $45.17M 03/08/2024
Total Liabilities: $2.97M $2.78M 03/08/2024
Current Assets: $23.78M $22.24M 03/08/2024
Current Liabilities: $2.97M $2.78M 03/08/2024
Total Debt: $0.00M $0.00M 03/08/2024
Cash: $23.78M $22.24M 03/08/2024
Enterprise Value: $-4.37M $-5.73M 10/26/1969
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 03/08/2024
Misc 03/08/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 455,055,248 455,055,248 03/08/2024
Shares (FD): 475,000,000 475,000,000 03/08/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2023 03/08/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/08/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/08/2024
Initial CapEx (Outstanding): $300.00M
1545.09% of MCap		 $300.00M
1817.72% of MCap 		03/08/2024
Funding Option: n/a n/a 03/08/2024
Documentation: none FS 03/08/2024
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 4 4 03/08/2024

Resource Data

GOLD 03/08/2024
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 03/08/2024
Measured & Indicated: 5.00M 5.00M 03/08/2024
Inferred: 1.00M 1.00M 03/08/2024
Reserves & Resources: 6.00M 6.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.15M 3.15M 03/08/2024
Measured & Indicated: 4.23M 4.23M 03/08/2024
Inferred: 0.45M 0.45M 03/08/2024
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 03/08/2024
Extra Operating Cost: n/a n/a 03/08/2024
Total: $1,200 $1,200 03/08/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 1.00 g/t n/a 03/08/2024
Open Pit (Avg): n/a 1.00 g/t 03/08/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/08/2024
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 03/08/2024
Annual Production: 250,000oz. 250,000oz. 03/08/2024
Cash Cost: $750 $750 03/08/2024
Extra Operating Cost: $450 $450 03/08/2024
SILVER 03/08/2024
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 03/08/2024
Measured & Indicated: n/a n/a 03/08/2024
Inferred: n/a n/a 03/08/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/08/2024
Measured & Indicated: n/a n/a 03/08/2024
Inferred: n/a n/a 03/08/2024
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 03/08/2024
Extra Operating Cost: n/a n/a 03/08/2024
Total: n/a n/a 03/08/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/08/2024
Open Pit (Avg): n/a n/a 03/08/2024
Recovery Rate: n/a n/a 03/08/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/08/2024
Annual Production: n/a n/a 03/08/2024
Cash Cost: n/a n/a 03/08/2024
Extra Operating Cost: n/a n/a 03/08/2024

Property

Last Analysis Data  (03/08/2024)
Stage Name Owned Au Ag Cu Notes
Dev Volta Grande 100% 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%.
Exp Patrocinio 100% n/a
Exp Rainbow 100% n/a
Total Land Package Size (ha): 130,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Volta Grande 100% 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%.
Exp Patrocinio 100% n/a
Exp Rainbow 100% n/a
Total Land Package Size (ha): 130,000  

Profitability (by resource)

Proven &
Probable		 03/08/2024
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.): 3.50M 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): $3,082.28M $4,474.26M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,082.28M $4,474.26M n/a
Max Profit / Current MCap: 158.746 271.098 n/a
Max Profit Per Share (Gold): $6.49 $9.42 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.49 $9.42 n/a
Total Free Profit Per Share: $6.43 $9.37 n/a
FD MCap / Gold Eq.: $6.16 $5.24 n/a
FD MCap / Silver Eq.: $0.07 $0.06 n/a
FD MCap / Per Metal
as % Spot Price:		 0.28% 0.20% n/a
Measured &
Indicated		 03/08/2024
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.): 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): $4,139.06M $6,008.29M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,139.06M $6,008.29M n/a
Max Profit / Current MCap: 213.174 364.046 n/a
Max Profit Per Share (Gold): $8.71 $12.65 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $8.71 $12.65 n/a
Total Free Profit Per Share: $8.66 $12.60 n/a
FD MCap / Gold Eq.: $4.59 $3.90 n/a
FD MCap / Silver Eq.: $0.05 $0.04 n/a
FD MCap / Per Metal
as % Spot Price:		 0.21% 0.15% n/a

Reserves &
Resources		 03/08/2024
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.): 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): $4,579.38M $6,647.47M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,579.38M $6,647.47M n/a
Max Profit / Current MCap: 235.852 402.774 n/a
Max Profit Per Share (Gold): $9.64 $13.99 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.64 $13.99 n/a
Total Free Profit Per Share: $9.59 $13.94 n/a
FD MCap / Gold Eq.: $4.15 $3.53 n/a
FD MCap / Silver Eq.: $0.05 $0.04 n/a
FD MCap / Per Metal
as % Spot Price:		 0.19% 0.13% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults