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

Bellevue Gold

www: www.bellevuegold.com.au   email: admin@bellevuegold.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:BGL AUD
OTCMKTS:BELGF USD

Description

Bellevue Gold are a gold focused mid-tier producer with four exploration properties in Australia. They have approximately 3.5Moz. 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 ~A$908.22M which is a fall of roughly 18% over the last seven months. As of 11/13/2024 they have ~A$65M debt and ~A$70.87M cash. They have 1,464M shares outstanding and trade on

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 11/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,112.63M $908.22M 04/14/2025
Total Assets: $195.56M $195.06M 11/13/2024
Total Liabilities: $195.56M $195.06M 11/13/2024
Current Assets: $76.27M $76.07M 11/13/2024
Current Liabilities: $5.87M $5.85M 11/13/2024
Total Debt: $65.19M $65.02M 11/13/2024
Cash: $71.05M $70.87M 11/13/2024
Enterprise Value: $1,106.77M $902.37M 08/05/1998
Cash Flow: $181.22M $88.94M never
Cash Flow Multiple: 6.14 10.21 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: Yes Yes 11/13/2024
Misc 11/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,279,458,752 1,464,000,000 04/14/2025
Shares (FD): 1,318,000,000 1,502,000,000 04/14/2025
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 12/01/2023 11/13/2024
Production (Gold Eq Oz.): (guess) 
170,000		 (guess) 
100,000		 06/12/2025
Production (Silver Eq Oz.): (guess) 
14,410,968		 (guess) 
9,357,675		 06/12/2025
Initial CapEx (Outstanding): $235.00M
21.12% of MCap		 $235.00M
25.87% of MCap 		11/13/2024
Funding Option: n/a (guess)  Debt Financing 11/13/2024
Documentation: none PRODUCER 06/12/2025
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 03/14/2024
Cash Flow Multiplier: 15 15 11/09/2023

Resource Data

GOLD 11/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.50M 1.50M 11/13/2024
Measured & Indicated: 1.50M 1.50M 11/13/2024
Inferred: 2.00M 2.00M 11/13/2024
Reserves & Resources: 3.50M 3.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.43M 1.43M 11/13/2024
Measured & Indicated: 1.43M 1.43M 11/13/2024
Inferred: 0.95M 0.95M 11/13/2024
Reserves & Resources: 2.38M 2.38M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
170,000oz.		 (guess) 
100,000oz.		 06/12/2025
Cash Cost: $950 $1,750 06/12/2025
Extra Operating Cost: $550 $750 06/12/2025
Total: $1,500 $2,500 06/12/2025
Margin (Free Cash Flow): $1,066 (42%) $889 (26%)
G
R
A
D
E		 Underground (Avg): 10.00 g/t 10.00 g/t 11/13/2024
Open Pit (Avg): n/a n/a 11/21/2022
Recovery Rate: (CG)  95.00% (CG)  95.00% 06/12/2025
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 11/13/2024
Annual Production: 250,000oz. 200,000oz. 04/14/2025
Cash Cost: $1,050 $1,500 06/12/2025
Extra Operating Cost: $550 $700 06/12/2025
SILVER 11/13/2024
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 11/13/2024
Measured & Indicated: n/a n/a 11/13/2024
Inferred: n/a n/a 11/13/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/13/2024
Measured & Indicated: n/a n/a 11/13/2024
Inferred: n/a n/a 11/13/2024
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 11/13/2024
Extra Operating Cost: n/a n/a 11/13/2024
Total: n/a n/a 11/13/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/13/2024
Open Pit (Avg): n/a n/a 11/21/2022
Recovery Rate: n/a n/a 11/13/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/13/2024
Annual Production: n/a n/a 11/13/2024
Cash Cost: n/a n/a 11/13/2024
Extra Operating Cost: n/a n/a 11/13/2024

Property

Last Analysis Data  (11/13/2024)
Stage Name Owned Au Ag Cu Notes
Exp Bellevue 100% show
3 million oz at 10 gpt

Growing in size.
Exp Fisher West 100% n/a
Exp Jundee North 100% n/a
Exp South Yandal 100% n/a
Total Land Package Size (ha): 250,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Bellevue 100% show
3 million oz at 10 gpt

Growing in size.
Exp Fisher West 100% n/a
Exp Jundee North 100% n/a
Exp South Yandal 100% n/a
Total Land Package Size (ha): 250,000  

Profitability (by resource)

Proven &
Probable		 11/13/2024
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.: 1.43M 1.43M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,519.05M $1,267.32M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,519.05M $1,267.32M n/a
Max Profit / Current MCap: 1.365 1.395 n/a
Max Profit Per Share (Gold): $1.15 $0.84 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.15 $0.84 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $780.79 $637.35 n/a
FD MCap / Silver Eq.: $9.21 $6.81 n/a
FD MCap / Per Metal
as % Spot Price:		 30.43% 18.80% n/a
Measured &
Indicated		 11/13/2024
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.: 1.43M 1.43M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,519.05M $1,267.32M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,519.05M $1,267.32M n/a
Max Profit / Current MCap: 1.365 1.395 n/a
Max Profit Per Share (Gold): $1.15 $0.84 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.15 $0.84 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $780.79 $637.35 n/a
FD MCap / Silver Eq.: $9.21 $6.81 n/a
FD MCap / Per Metal
as % Spot Price:		 30.43% 18.80% n/a

Reserves &
Resources		 11/13/2024
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.: 2.38M 2.38M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,531.75M $2,112.21M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,531.75M $2,112.21M n/a
Max Profit / Current MCap: 2.275 2.326 n/a
Max Profit Per Share (Gold): $1.92 $1.41 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.92 $1.41 n/a
Total Free Profit Per Share: $0.63 $0.48 n/a
FD MCap / Gold Eq.: $468.48 $382.41 n/a
FD MCap / Silver Eq.: $5.53 $4.09 n/a
FD MCap / Per Metal
as % Spot Price:		 18.26% 11.28% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults