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

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$839.5M which is a fall of roughly 25% over the last six months. As of 11/13/2024 they have ~A$64M debt and ~A$69.63M 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
Change
Item Value Value Updated Value
MCap (FD): $1,112.63M $839.50M 04/14/2025 $-273.13M
Total Assets: $195.56M $191.63M 11/13/2024 $-3.93M
Total Liabilities: $195.56M $191.63M 11/13/2024 $-3.93M
Current Assets: $76.27M $74.74M 11/13/2024 $-1.53M
Current Liabilities: $5.87M $5.75M 11/13/2024 $-0.12M
Total Debt: $65.19M $63.88M 11/13/2024 $-1.31M
Cash: $71.05M $69.63M 11/13/2024 $-1.43M
Enterprise Value: $1,106.77M $833.75M 06/02/1996 $-273.02M
Cash Flow: $181.22M $161.84M never $-19.38M
Cash Flow Multiple: 6.14 5.19 never -0.95
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: Yes Yes 11/13/2024 n/a
Misc 11/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,279,458,752 1,464,000,000 04/14/2025 184,541,248
Shares (FD): 1,318,000,000 1,502,000,000 04/14/2025 184,000,000
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 12/01/2023 11/13/2024 n/a
Production (Gold Eq Oz.): (guess) 
170,000		 (guess) 
130,000		 04/14/2025 -40,000
Production (Silver Eq Oz.): (guess) 
14,410,968		 (guess) 
12,927,888		 04/14/2025 -1,483,080
Initial CapEx (Outstanding): $235.00M
21.12% of MCap		 $235.00M
27.99% of MCap 		11/13/2024 $0.00M
Funding Option: n/a (guess)  Debt Financing 11/13/2024 n/a
Documentation: none PRODUCER 04/14/2025 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 03/14/2024 0
Cash Flow Multiplier: 15 15 11/09/2023 0.00

Resource Data

GOLD 11/13/2024
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 11/13/2024 0.00M
Measured & Indicated: 1.50M 1.50M 11/13/2024 0.00M
Inferred: 2.00M 2.00M 11/13/2024 0.00M
Reserves & Resources: 3.50M 3.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.43M 1.43M 11/13/2024 0.00M
Measured & Indicated: 1.43M 1.43M 11/13/2024 0.00M
Inferred: 0.95M 0.95M 11/13/2024 0.00M
Reserves & Resources: 2.38M 2.38M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
170,000oz.		 (guess) 
130,000oz.		 04/14/2025 -40,000oz.
Cash Cost: $950 $1,400 04/14/2025 $450.00
Extra Operating Cost: $550 $600 04/14/2025 $50.00
Total: $1,500 $2,000 04/14/2025 $500.00
Margin (Free Cash Flow): $1,066 (42%) $1,245 (38%) $178.90
G
R
A
D
E		 Underground (Avg): 10.00 g/t 10.00 g/t 11/13/2024 n/a
Open Pit (Avg): n/a n/a 11/21/2022 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 04/14/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 11/13/2024 0.00M
Annual Production: 250,000oz. 200,000oz. 04/14/2025 -50,000oz.
Cash Cost: $1,050 $1,300 04/14/2025 $250
Extra Operating Cost: $550 $600 04/14/2025 $50
SILVER 11/13/2024
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 11/13/2024 0.00M
Measured & Indicated: n/a n/a 11/13/2024 0.00M
Inferred: n/a n/a 11/13/2024 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 11/13/2024 0.00M
Measured & Indicated: n/a n/a 11/13/2024 0.00M
Inferred: n/a n/a 11/13/2024 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 11/13/2024 $0.00
Extra Operating Cost: n/a n/a 11/13/2024 $0.00
Total: n/a n/a 11/13/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 11/13/2024 n/a
Open Pit (Avg): n/a n/a 11/21/2022 n/a
Recovery Rate: n/a n/a 11/13/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/13/2024 0.00M
Annual Production: n/a n/a 11/13/2024 n/a
Cash Cost: n/a n/a 11/13/2024 n/a
Extra Operating Cost: n/a n/a 11/13/2024 n/a

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
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 22.01M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.43M 1.43M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 20.91M
Maximum Profit (Gold): $1,519.05M $1,773.98M n/a $254.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,519.05M $1,773.98M n/a $254.93M
Max Profit / Current MCap: 1.365 2.113 n/a 0.748
Max Profit Per Share (Gold): $1.15 $1.18 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.15 $1.18 n/a $0.03
Total Free Profit Per Share: $0.00 $0.31 n/a $0.31
FD MCap / Gold Eq.: $780.79 $589.12 n/a $-191.67
FD MCap / Silver Eq.: $9.21 $5.92 n/a $-3.29
FD MCap / Per Metal
as % Spot Price:		 30.43% 18.16% n/a -12.27%
Measured &
Indicated		 11/13/2024
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 22.01M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.43M 1.43M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 20.91M
Maximum Profit (Gold): $1,519.05M $1,773.98M n/a $254.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,519.05M $1,773.98M n/a $254.93M
Max Profit / Current MCap: 1.365 2.113 n/a 0.748
Max Profit Per Share (Gold): $1.15 $1.18 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.15 $1.18 n/a $0.03
Total Free Profit Per Share: $0.00 $0.31 n/a $0.31
FD MCap / Gold Eq.: $780.79 $589.12 n/a $-191.67
FD MCap / Silver Eq.: $9.21 $5.92 n/a $-3.29
FD MCap / Per Metal
as % Spot Price:		 30.43% 18.16% n/a -12.27%

Reserves &
Resources		 11/13/2024
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 51.36M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.38M 2.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 34.85M
Maximum Profit (Gold): $2,531.75M $2,956.64M n/a $424.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,531.75M $2,956.64M n/a $424.89M
Max Profit / Current MCap: 2.275 3.522 n/a 1.246
Max Profit Per Share (Gold): $1.92 $1.97 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.92 $1.97 n/a $0.05
Total Free Profit Per Share: $0.63 $1.09 n/a $0.47
FD MCap / Gold Eq.: $468.48 $353.47 n/a $-115.00
FD MCap / Silver Eq.: $5.53 $3.55 n/a $-1.97
FD MCap / Per Metal
as % Spot Price:		 18.26% 10.89% n/a -7.36%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults