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 with 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$997.9M which is a fall of roughly 10% over the last ten months. As of 11/13/2024 they have ~A$67M debt and ~A$100.83M 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 $997.90M 04/14/2025
MCap (OS): $1,080.10M $972.65M 04/14/2025
Total Assets: $195.56M $200.31M 11/13/2024
Total Liabilities: $195.56M $200.31M 11/13/2024
Current Assets: $76.27M $100.83M 07/28/2025
Current Liabilities: $5.87M $6.01M 11/13/2024
Total Debt: $65.19M $66.77M 11/13/2024
Cash: $71.05M $100.83M 07/28/2025
Debt (Net): $-5.87M $-34.05M
Enterprise Value: $1,106.77M $963.84M 07/17/2000
Cash Flow: $181.22M $191.77M never
Cash Flow Multiple: 6.14 5.20 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
Group: Producer Producer never
Production ETA: n/a 12/01/2023 11/13/2024
Production (Gold Eq Oz.): (guess) 
170,000		 (guess) 
150,000		 07/28/2025
Production (Silver Eq Oz.): (guess) 
14,410,968		 (guess) 
13,168,783		 07/28/2025
Development Phase: none Producer (Multiple Mines) 07/28/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 03/14/2024
Cash Flow Multiple: 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) 
150,000oz.		 07/28/2025
Cash Cost: $950 $1,650 07/28/2025
Extra Operating Cost: $550 $750 06/12/2025
Total: $1,500 $2,400 07/28/2025
Margin (Free Cash Flow): $1,066 (42%) $1,278 (35%)
MCap / Production (AuEq): $6,544.90 $6,652.64
EV / Production (AuEq): $6,510.39 $6,425.61
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% 07/28/2025
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
MCap / Production (AgEq): $77.21 $75.78
EV / Production (AgEq): $76.80 $73.19
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
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bellevue
100 show
3 million oz at 10 gpt

Growing in size.

Size: 100,000 ha
Exp Fisher West
100 show
Size: 50,000 ha
Exp Jundee North
100 show
Size: 50,000 ha
Exp South Yandal
100 show
Size: 50,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bellevue
100 show
3 million oz at 10 gpt

Growing in size.

Size: 100,000 ha
Exp Fisher West
100 show
Size: 50,000 ha
Exp Jundee North
100 show
Size: 50,000 ha
Exp South Yandal
100 show
Size: 50,000 ha

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 $1,821.83M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,519.05M $1,821.83M n/a
Max Profit / Current MCap: 1.365 1.826 n/a
Max Profit Per Share (Gold): $1.15 $1.21 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.15 $1.21 n/a
Total Free Profit Per Share: $0.00 $0.22 n/a
FD MCap / Gold Eq.: $780.79 $700.28 n/a
FD MCap / Silver Eq.: $9.21 $7.98 n/a
FD MCap / Per Metal
as % Spot Price:		 30.43% 19.04% n/a
EV / Gold Eq.: $776.68 $676.38 n/a
EV / Silver Eq.: $9.16 $7.70 n/a
EV / Per Metal
as % Spot Price:		 30.27% 18.39% 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 $1,821.83M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,519.05M $1,821.83M n/a
Max Profit / Current MCap: 1.365 1.826 n/a
Max Profit Per Share (Gold): $1.15 $1.21 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.15 $1.21 n/a
Total Free Profit Per Share: $0.00 $0.22 n/a
FD MCap / Gold Eq.: $780.79 $700.28 n/a
FD MCap / Silver Eq.: $9.21 $7.98 n/a
FD MCap / Per Metal
as % Spot Price:		 30.43% 19.04% n/a
EV / Gold Eq.: $776.68 $676.38 n/a
EV / Silver Eq.: $9.16 $7.70 n/a
EV / Per Metal
as % Spot Price:		 30.27% 18.39% 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 $3,036.39M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,531.75M $3,036.39M n/a
Max Profit / Current MCap: 2.275 3.043 n/a
Max Profit Per Share (Gold): $1.92 $2.02 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.92 $2.02 n/a
Total Free Profit Per Share: $0.63 $1.03 n/a
FD MCap / Gold Eq.: $468.48 $420.17 n/a
FD MCap / Silver Eq.: $5.53 $4.79 n/a
FD MCap / Per Metal
as % Spot Price:		 18.26% 11.42% n/a
EV / Gold Eq.: $466.01 $405.83 n/a
EV / Silver Eq.: $5.50 $4.62 n/a
EV / Per Metal
as % Spot Price:		 18.16% 11.03% n/a

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.     ×