Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:BCN
AUD
Description
Beacon Minerals Ltd are a gold focused junior, small producer with one exploration property in Australia. They have approximately 0.35Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$57.7M which is a fall of roughly 29% over the last four months. As of 05/20/2023 they have ~A$1M debt and ~A$5.1M cash. They have 3,757M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
05/20/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$81.19M
$57.70M
05/20/2023
$-23.49M
Total Assets:
$36.59M
$35.05M
05/20/2023
$-1.54M
Total Liabilities:
$7.32M
$7.01M
05/20/2023
$-0.31M
Current Assets:
$6.65M
$6.37M
05/20/2023
$-0.28M
Current Liabilities:
$3.99M
$3.82M
05/20/2023
$-0.17M
Total Debt:
$0.67M
$0.64M
05/20/2023
$-0.03M
Cash:
$5.32M
$5.10M
05/20/2023
$-0.22M
Enterprise Value:
$76.53M
$53.24M
09/09/1971
$-23.29M
Cash Flow:
$15.83M
$12.71M
never
$-3.12M
Cash Flow Multiple:
5.13
4.54
never
-0.59
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
05/20/2023
n/a
Misc
05/20/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
3,757,000,000
3,757,000,000
05/20/2023
0
Shares (FD):
3,937,000,000
3,937,000,000
05/20/2023
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
05/20/2023
n/a
Production (Gold Eq Oz.):
(guess) 30,000
(guess) 30,000
05/20/2023
0
Production (Silver Eq Oz.) :
(guess) 2,489,635
(guess) 2,500,222
05/20/2023
10,588
Initial CapEx (Outstanding):
n/a
n/a
05/20/2023
n/a
Funding Option:
n/a
n/a
05/20/2023
n/a
Documentation:
none
PRODUCER
05/20/2023
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
05/20/2023
0
Cash Flow Multiplier:
5
5
04/21/2023
0.00
Resource Data
GOLD
05/20/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.20M
0.20M
05/20/2023
0.00M
Measured & Indicated:
0.30M
0.30M
05/20/2023
0.00M
Inferred:
0.05M
0.05M
05/20/2023
0.00M
Reserves & Resources:
0.35M
0.35M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.17M
0.17M
05/20/2023
0.00M
Measured & Indicated:
0.24M
0.24M
05/20/2023
0.00M
Inferred:
0.02M
0.02M
05/20/2023
0.00M
Reserves & Resources:
0.26M
0.26M
never
0.00M
C U R R E N T
Annual Production:
(guess) 30,000oz.
(guess) 30,000oz.
05/20/2023
0oz.
Cash Cost:
$1,000
$1,000
05/20/2023
$0.00
Extra Operating Cost:
$450
$450
05/20/2023
$0.00
Average Grade:
1.30 g/t
1.30 g/t
05/20/2023
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/20/2023
0.00%
F U T U R E
Proven & Probable:
0.30M
0.30M
05/20/2023
0.00M
Annual Production:
30,000oz.
30,000oz.
05/20/2023
0oz.
Cash Cost:
$1,100
$1,100
05/20/2023
$0
Extra Operating Cost:
$500
$500
05/20/2023
$0
SILVER
05/20/2023 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
05/20/2023
0.00M
Measured & Indicated:
n/a
n/a
05/20/2023
0.00M
Inferred:
n/a
n/a
05/20/2023
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
05/20/2023
0.00M
Measured & Indicated:
n/a
n/a
05/20/2023
0.00M
Inferred:
n/a
n/a
05/20/2023
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
05/20/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/20/2023
$0.00
Average Grade:
n/a
n/a
05/20/2023
n/a
Recovery Rate:
n/a
n/a
05/20/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/20/2023
0.00M
Annual Production:
n/a
n/a
05/20/2023
n/a
Cash Cost:
n/a
n/a
05/20/2023
n/a
Extra Operating Cost:
n/a
n/a
05/20/2023
n/a
Property
Last Analysis Data (05/20/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia , Australia
Jaurdi
100% (guess)
12,000
Open Pit
show
Several open pits.
Producing 30K a year.
Total Land Package Size (ha):
12,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia , Australia
Jaurdi
100% (guess)
12,000
Open Pit
show
Several open pits.
Producing 30K a year.
Total Land Package Size (ha):
12,000
Profitability (by resource)
Proven & Probable
05/20/2023 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.):
0.20M
0.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.07M
P L A U S I B L E
Gold Eq. Oz.:
0.17M
0.17M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.06M
Maximum Profit (Gold):
$89.69M
$72.00M
n/a
$-17.70M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$89.69M
$72.00M
n/a
$-17.70M
Max Profit / Current MCap:
1.105
1.248
n/a
0.143
Max Profit Per Share (Gold):
$0.02
$0.02
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.02
$0.02
n/a
$0.00
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$477.56
$339.41
n/a
$-138.15
FD MCap / Silver Eq.:
$5.75
$4.07
n/a
$-1.68
FD MCap / Per Metal as % Spot Price:
24.15%
18.12%
n/a
-6.03%
Measured & Indicated
05/20/2023 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.):
0.30M
0.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.11M
P L A U S I B L E
Gold Eq. Oz.:
0.24M
0.24M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.08M
Maximum Profit (Gold):
$125.57M
$100.79M
n/a
$-24.78M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$125.57M
$100.79M
n/a
$-24.78M
Max Profit / Current MCap:
1.547
1.747
n/a
0.200
Max Profit Per Share (Gold):
$0.03
$0.03
n/a
$-0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.03
n/a
$-0.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$341.11
$242.44
n/a
$-98.68
FD MCap / Silver Eq.:
$4.11
$2.91
n/a
$-1.20
FD MCap / Per Metal as % Spot Price:
17.25%
12.94%
n/a
-4.31%
Reserves & Resources
05/20/2023 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.):
0.35M
0.35M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.12M
P L A U S I B L E
Gold Eq. Oz.:
0.26M
0.26M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.09M
Maximum Profit (Gold):
$136.78M
$109.79M
n/a
$-26.99M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$136.78M
$109.79M
n/a
$-26.99M
Max Profit / Current MCap:
1.685
1.903
n/a
0.218
Max Profit Per Share (Gold):
$0.03
$0.03
n/a
$-0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.03
n/a
$-0.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$313.15
$222.56
n/a
$-90.59
FD MCap / Silver Eq.:
$3.77
$2.67
n/a
$-1.10
FD MCap / Per Metal as % Spot Price:
15.84%
11.88%
n/a
-3.96%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/20/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6652
AUD 0.6372
09/27/2023
Spot Gold:
$1,977.60
$1,873.50
09/27/2023
$-104.10
Spot Silver:
$23.83
$22.48
09/27/2023
$-1.35
Gold:Silver Ratio:
82.99
83.34
09/27/2023
0.35
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: