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

Symbol Data

Symbol Currency
ASX:BDR AUD
OTCMKTS:BDREF USD

Description

Beadell Resources Ltd are a gold focused mid-tier producer with one producing mine in Brazil and exploration properties. Currently they produce roughly 170koz. of gold per year. They have approximately 3.7Moz. of gold in the reserves and resources category of which 2.2Moz. are in the measured and indicated category. They have a market capitalisation of ~$54.41M which is a fall of roughly 72% over the last six months. As of 01/27/2018 they have ~$20M debt and ~$15M cash. They have 1,233M shares outstanding and trade on the Australian 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 01/27/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $191.40M $54.41M 01/27/2018 $-136.99M
Total Assets: $193.00M $193.00M 01/27/2018 $0.00M
Total Liabilities: $100.00M $100.00M 01/27/2018 $0.00M
Current Assets: $20.00M $20.00M 01/27/2018 $0.00M
Current Liabilities: $70.00M $70.00M 01/27/2018 $0.00M
Total Debt: $20.00M $20.00M 01/27/2018 $0.00M
Cash: $15.00M $15.00M 01/27/2018 $0.00M
Enterprise Value: $196.40M $59.41M 11/19/1971 $-136.99M
Cash Flow: $29.64M $15.26M never $-14.39M
Cash Flow Multiple: 6.46 3.57 never -2.89
Net Debt to
Cash Flow Ratio:
0.17 0.33 never 0.16
Finance within 1 year: 01/27/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/27/2018 0.00%
Misc 01/27/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,233,000,000 1,233,000,000 01/27/2018 0
Shares (FD): 1,274,000,000 1,274,000,000 01/27/2018 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 01/27/2018 n/a
Production (Gold Eq Oz.): (guess) 
170,000
(guess) 
170,000
01/27/2018 0
Production (Silver Eq Oz.): (guess) 
13,196,030
(guess) 
13,410,019
01/27/2018 213,989
Initial CapEx (Outstanding): n/a n/a 01/27/2018 n/a
Funding Option: n/a n/a 01/27/2018 n/a
Documentation: none PRODUCER 01/27/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/27/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.50M 1.50M 01/27/2018 0.00M
Measured & Indicated: 2.20M 2.20M 01/27/2018 0.00M
Inferred: 1.50M 1.50M 01/27/2018 0.00M
Reserves & Resources: 3.70M 3.70M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.35M 1.35M 01/27/2018 0.00M
Measured & Indicated: 1.85M 1.85M 01/27/2018 0.00M
Inferred: 0.68M 0.68M 01/27/2018 0.00M
Reserves & Resources: 2.53M 2.53M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
170,000oz.
(guess) 
170,000oz.
01/27/2018 0oz.
Cash Cost: $750 $750 01/27/2018 $0.00
Extra Operating Cost: $350 $350 01/27/2018 $0.00
Average Grade: 1.50 g/t 1.50 g/t 01/27/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/27/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 01/27/2018 0.00M
Annual Production: 200,000oz. 200,000oz. 01/27/2018 0oz.
Cash Cost: $800 $800 01/27/2018 $0
Extra Operating Cost: $400 $400 01/27/2018 $0
SILVER 01/27/2018
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 01/27/2018 0.00M
Measured & Indicated: n/a n/a 01/27/2018 0.00M
Inferred: n/a n/a 01/27/2018 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 01/27/2018 0.00M
Measured & Indicated: n/a n/a 01/27/2018 0.00M
Inferred: n/a n/a 01/27/2018 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 01/27/2018 $0.00
Extra Operating Cost: n/a n/a 01/27/2018 $0.00
Average Grade: n/a n/a 01/27/2018 n/a
Recovery Rate: n/a n/a 01/27/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/27/2018 0.00M
Annual Production: n/a n/a 01/27/2018 n/a
Cash Cost: n/a n/a 01/27/2018 n/a
Extra Operating Cost: n/a n/a 01/27/2018 n/a

Property

Last Analysis Data  (01/27/2018)
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
01/27/2018
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 1.89M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.35M 1.35M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.70M
Maximum Profit (Gold): $235.40M $121.15M n/a $-114.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $235.40M $121.15M n/a $-114.25M
Max Profit / Current MCap: 1.230 2.227 n/a 0.997
Max Profit Per Share (Gold): $0.18 $0.10 n/a $-0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.18 $0.10 n/a $-0.09
Total Free Profit Per Share: $0.00 $0.04 n/a $0.04
FD Mkt. Cap / Gold Eq.: $141.78 $40.30 n/a $-101.48
FD Mkt. Cap / Silver Eq.: $1.83 $0.51 n/a $-1.32
FD Mkt. Cap / Per Metal
as % Spot Price:
10.51% 3.28% n/a -7.23%
Measured &
Indicated
01/27/2018
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 2.77M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.85M 1.85M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.33M
Maximum Profit (Gold): $323.28M $166.38M n/a $-156.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $323.28M $166.38M n/a $-156.90M
Max Profit / Current MCap: 1.689 3.058 n/a 1.369
Max Profit Per Share (Gold): $0.25 $0.13 n/a $-0.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.25 $0.13 n/a $-0.12
Total Free Profit Per Share: $0.07 $0.07 n/a $0.00
FD Mkt. Cap / Gold Eq.: $103.24 $29.35 n/a $-73.89
FD Mkt. Cap / Silver Eq.: $1.33 $0.37 n/a $-0.96
FD Mkt. Cap / Per Metal
as % Spot Price:
7.65% 2.39% n/a -5.26%

Reserves &
Resources
01/27/2018
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.): 3.70M 3.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.53M 2.53M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.18M
Maximum Profit (Gold): $440.98M $226.95M n/a $-214.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $440.98M $226.95M n/a $-214.03M
Max Profit / Current MCap: 2.304 4.171 n/a 1.867
Max Profit Per Share (Gold): $0.35 $0.18 n/a $-0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.35 $0.18 n/a $-0.17
Total Free Profit Per Share: $0.16 $0.12 n/a $-0.04
FD Mkt. Cap / Gold Eq.: $75.68 $21.51 n/a $-54.17
FD Mkt. Cap / Silver Eq.: $0.97 $0.27 n/a $-0.70
FD Mkt. Cap / Per Metal
as % Spot Price:
5.61% 1.75% n/a -3.86%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.