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

Category: Mid-tier Producer
Rating & Risk: Login to view
Beadell Resources Ltd
www: www.beadellresources.com.au     email: info@beadellresources.com.au

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price
ASX:BDR 01/19/2018 AUD 0.18
OTCMKTS:BDREF 01/18/2018 USD 0.1500
Alert me when stock is updated

Description

Beadell Resources Ltd are a gold focused mid-tier producer with one producing mine in Brazil and exploration properties. Currently they produce roughly 160koz. of gold per year. They have approximately 3.5Moz. of gold in the reserves and resources category of which 2.1Moz. are in the measured and indicated category. They have a market capitalisation of ~$162.11M which is a fall of roughly 39% over the last twelve months. As of 01/20/2017 they have ~$25M debt and ~$33M cash. They have 1,060M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 01/20/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $264.16M $162.11M 01/20/2017 $-102.05M
Total Assets: $193.00M $193.00M 01/20/2017 $0.00M
Total Liabilities: $100.00M $100.00M 01/20/2017 $0.00M
Current Assets: $71.00M $71.00M 01/20/2017 $0.00M
Current Liabilities: $70.00M $70.00M 01/20/2017 $0.00M
Total Debt: $25.00M $25.00M 01/20/2017 $0.00M
Cash: $33.00M $33.00M 01/20/2017 $0.00M
Enterprise Value: $256.16M $154.11M 11/19/1974 $-102.05M
Cash Flow: $11.87M $25.94M never $14.07M
Cash Flow Multiple: 22.25 6.25 never -16.00
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 01/20/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/20/2017 0.00%
Misc 01/20/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.238 $0.146 00:01 on 01/19/2018 $-0.09
Shares Outstanding: 1,060,000,000 1,060,000,000 01/20/2017 0
Shares Fully Diluted: 1,111,000,000 1,111,000,000 01/20/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 01/20/2017 n/a
Production (Gold Eq Oz.): (guess) 
160,000
(guess) 
160,000
01/20/2017 0
Production (Silver Eq Oz.): (guess) 
11,357,269
(guess) 
12,517,979
01/20/2017 1,160,710
Initial CapEx (Outstanding): n/a n/a 01/20/2017 n/a
Funding Option: n/a n/a 01/20/2017 n/a
Documentation: none PRODUCER 01/20/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/20/2017
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 01/20/2017 0.00M
Measured & Indicated: 2.10M 2.10M 01/20/2017 0.00M
Inferred: 1.40M 1.40M 01/20/2017 0.00M
Reserves & Resources: 3.50M 3.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.26M 1.26M 01/20/2017 0.00M
Measured & Indicated: 1.76M 1.76M 01/20/2017 0.00M
Inferred: 0.63M 0.63M 01/20/2017 0.00M
Reserves & Resources: 2.39M 2.39M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
160,000oz.
(guess) 
160,000oz.
01/20/2017 0oz.
Cash Cost: $750 $750 01/20/2017 $0.00
Extra Operating Cost: $350 $350 01/20/2017 $0.00
Average Grade: 1.50 g/t 1.50 g/t 01/20/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/20/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 01/20/2017 0.00M
Annual Production: 200,000oz. 200,000oz. 01/20/2017 0oz.
Cash Cost: $800 $800 01/20/2017 $0
Extra Operating Cost: $350 $350 01/20/2017 $0
SILVER 01/20/2017
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 01/20/2017 0.00M
Measured & Indicated: n/a n/a 01/20/2017 0.00M
Inferred: n/a n/a 01/20/2017 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 01/20/2017 0.00M
Measured & Indicated: n/a n/a 01/20/2017 0.00M
Inferred: n/a n/a 01/20/2017 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 01/20/2017 $0.00
Extra Operating Cost: n/a n/a 01/20/2017 $0.00
Average Grade: n/a n/a 01/20/2017 n/a
Recovery Rate: n/a n/a 01/20/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/20/2017 0.00M
Annual Production: n/a n/a 01/20/2017 n/a
Cash Cost: n/a n/a 01/20/2017 n/a
Extra Operating Cost: n/a n/a 01/20/2017 n/a

Property

Last Analysis Data  (01/20/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Amapa, Brazil Tucano 100% 250,000 Open Pit show
Large property, large resource (3.5 million oz) and growing.
Exploration Australia Lake Mackay 100% n/a n/a n/a
Exploration Melbourne, Australia Reedy Creek 100% n/a n/a n/a
Exploration Wa, Australia Tropicana East 100% n/a n/a show
New discovery. Early exploration.
Exploration Wa, Australia West Musgrave 100% n/a n/a n/a
Exploration Amapa, Brazil Tartaruga 100% n/a n/a n/a
Exploration Amapa, Brazil Tucano-Iron 100% n/a n/a n/a
Total Land Package Size (ha): 250,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Amapa, Brazil Tucano 100% 250,000 Open Pit show
Large property, large resource (3.5 million oz) and growing.
Exploration Australia Lake Mackay 100% n/a n/a n/a
Exploration Melbourne, Australia Reedy Creek 100% n/a n/a n/a
Exploration Wa, Australia Tropicana East 100% n/a n/a show
New discovery. Early exploration.
Exploration Wa, Australia West Musgrave 100% n/a n/a n/a
Exploration Amapa, Brazil Tartaruga 100% n/a n/a n/a
Exploration Amapa, Brazil Tucano-Iron 100% n/a n/a n/a
Total Land Package Size (ha): 250,000  

Profitability (by resource)

Proven &
Probable
01/20/2017
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 10.16M
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 9.14M
Maximum Profit (Gold): $93.49M $204.27M n/a $110.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $93.49M $204.27M n/a $110.78M
Max Profit / Current MCap: 0.354 1.260 n/a 0.906
Max Profit Per Share (Gold): $0.08 $0.18 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.18 n/a $0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $209.65 $128.66 n/a $-80.99
FD Mkt. Cap / Silver Eq.: $2.95 $1.64 n/a $-1.31
FD Mkt. Cap / Per Metal
as % Spot Price:
17.38% 9.66% n/a -7.72%
Measured &
Indicated
01/20/2017
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.): 2.10M 2.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 15.23M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.76M 1.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 12.80M
Maximum Profit (Gold): $130.89M $285.98M n/a $155.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $130.89M $285.98M n/a $155.09M
Max Profit / Current MCap: 0.495 1.764 n/a 1.269
Max Profit Per Share (Gold): $0.12 $0.26 n/a $0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $0.26 n/a $0.14
Total Free Profit Per Share: $0.00 $0.08 n/a $0.08
FD Mkt. Cap / Gold Eq.: $149.75 $91.90 n/a $-57.85
FD Mkt. Cap / Silver Eq.: $2.11 $1.17 n/a $-0.94
FD Mkt. Cap / Per Metal
as % Spot Price:
12.42% 6.90% n/a -5.52%

Reserves &
Resources
01/20/2017
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 25.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.39M 2.39M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 17.37M
Maximum Profit (Gold): $177.63M $388.12M n/a $210.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $177.63M $388.12M n/a $210.48M
Max Profit / Current MCap: 0.672 2.394 n/a 1.722
Max Profit Per Share (Gold): $0.16 $0.35 n/a $0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.16 $0.35 n/a $0.19
Total Free Profit Per Share: $0.00 $0.17 n/a $0.17
FD Mkt. Cap / Gold Eq.: $110.34 $67.72 n/a $-42.63
FD Mkt. Cap / Silver Eq.: $1.55 $0.87 n/a $-0.69
FD Mkt. Cap / Per Metal
as % Spot Price:
9.15% 5.09% n/a -4.06%

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.     ×