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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Bellhaven Copper & Gold Inc
www: www.bellhavencg.com     email: info@bellhavencg.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
CVE:BHV 05/24/2017 CAD 0.440 -0.035 0.780 - 0.170 23,803
OTCMKTS:BHVCF 05/24/2017 USD 0.3200 0.0010 0.6100 - 0.1400 2,783
Alert me when stock is updated

Description

Bellhaven Copper & Gold Inc are a gold focused junior, late stage development company with three exploration properties in Colombia and Panama. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$13.1M which is a fall of roughly 13% over the last three months. As of 03/09/2017 they have ~C$0M debt and ~C$0.36M cash. They have 22M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 03/09/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $15.10M $13.10M 03/09/2017 $-2.01M
Total Assets: $21.09M $21.19M 03/09/2017 $0.11M
Total Liabilities: $0.67M $0.67M 03/09/2017 $0.00M
Current Assets: $0.37M $0.37M 03/09/2017 $0.00M
Current Liabilities: $0.67M $0.67M 03/09/2017 $0.00M
Total Debt: $0.33M $0.33M 03/09/2017 $0.00M
Cash: $0.36M $0.36M 03/09/2017 $0.00M
Enterprise Value: $15.08M $13.07M 06/01/1970 $-2.01M
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 03/09/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/09/2017 0.00%
Misc 03/09/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.378 $0.327 16:05 on 05/24/2017 $-0.05
Shares Outstanding: 22,000,000 22,000,000 03/09/2017 0
Shares Fully Diluted: 40,000,000 40,000,000 03/09/2017 0
Insider Ownership: n/a 34% 03/09/2017 34%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2021 03/09/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
03/09/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
03/09/2017 0
Initial CapEx (Outstanding): $320.00M
2118.59% of Mkt.Cap
$320.00M
2443.27% of Mkt.Cap
03/09/2017 $0.00M
Funding Option: n/a n/a 03/09/2017 n/a
Documentation: none PEA 03/09/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/09/2017
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 03/09/2017 0.00M
Measured & Indicated: 1.00M 1.00M 03/09/2017 0.00M
Inferred: 1.00M 1.00M 03/09/2017 0.00M
Reserves & Resources: 2.00M 2.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 03/09/2017 0.00M
Measured & Indicated: 0.72M 0.72M 03/09/2017 0.00M
Inferred: 0.45M 0.45M 03/09/2017 0.00M
Reserves & Resources: 1.17M 1.17M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 03/09/2017 $0.00
Extra Operating Cost: n/a n/a 03/09/2017 $0.00
Average Grade: 0.70 g/t 0.70 g/t 03/09/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/09/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 03/09/2017 0.00M
Annual Production: 80,000oz. 80,000oz. 03/09/2017 0oz.
Cash Cost: $700 $700 03/09/2017 $0
Extra Operating Cost: $400 $400 03/09/2017 $0
SILVER 03/09/2017
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 03/09/2017 0.00M
Measured & Indicated: n/a n/a 03/09/2017 0.00M
Inferred: n/a n/a 03/09/2017 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 03/09/2017 0.00M
Measured & Indicated: n/a n/a 03/09/2017 0.00M
Inferred: n/a n/a 03/09/2017 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 03/09/2017 $0.00
Extra Operating Cost: n/a n/a 03/09/2017 $0.00
Average Grade: n/a n/a 03/09/2017 n/a
Recovery Rate: n/a n/a 03/09/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/09/2017 0.00M
Annual Production: n/a n/a 03/09/2017 n/a
Cash Cost: n/a n/a 03/09/2017 n/a
Extra Operating Cost: n/a n/a 03/09/2017 n/a

Property

Last Analysis Data  (03/09/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Colombia, Colombia La Garrucha 100% (guess) Open Pit show
Early exploration
Exploration Medellin, Colombia La Mina 100% Open Pit show
PEA with a $320 million capex.

100,000 oz of production for 10 years.

Exploration potential to increase production.

Low cash cost of $500 per oz (dependent on copper demand).
Exploration La Mesa, Panama Pitaloza 100% n/a show
125,000 acres. Early exploration.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Colombia, Colombia La Garrucha 100% (guess) Open Pit show
Early exploration
Exploration Medellin, Colombia La Mina 100% Open Pit show
PEA with a $320 million capex.

100,000 oz of production for 10 years.

Exploration potential to increase production.

Low cash cost of $500 per oz (dependent on copper demand).
Exploration La Mesa, Panama Pitaloza 100% n/a show
125,000 acres. Early exploration.

Profitability (by resource)

Proven &
Probable
03/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
03/09/2017
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.72M 0.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.72M
Maximum Profit (Gold): $49.90M $78.78M n/a $28.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $49.90M $78.78M n/a $28.88M
Max Profit / Current MCap: 3.303 6.015 n/a 2.711
Max Profit Per Share (Gold): $1.25 $1.97 n/a $0.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.25 $1.97 n/a $0.72
Total Free Profit Per Share: $0.74 $1.53 n/a $0.79
FD Mkt. Cap / Gold Eq.: $20.98 $18.19 n/a $-2.79
FD Mkt. Cap / Silver Eq.: $0.30 $0.25 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
1.75% 1.45% n/a -0.30%

Reserves &
Resources
03/09/2017
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.78M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.17M 1.17M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.80M
Maximum Profit (Gold): $81.08M $128.01M n/a $46.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $81.08M $128.01M n/a $46.93M
Max Profit / Current MCap: 5.368 9.774 n/a 4.406
Max Profit Per Share (Gold): $2.03 $3.20 n/a $1.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.03 $3.20 n/a $1.17
Total Free Profit Per Share: $1.52 $2.76 n/a $1.24
FD Mkt. Cap / Gold Eq.: $12.91 $11.19 n/a $-1.72
FD Mkt. Cap / Silver Eq.: $0.18 $0.15 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
1.08% 0.89% n/a -0.19%

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.     ×