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

Beacon Minerals Ltd

www: beaconminerals.com.au   email: admin@beaconminerals.com.au
Category: Junior: Small Producer
Rating & Risk: Login to view
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 0.2Moz. of gold in the reserves and resources category of which 0.13Moz. are in the measured and indicated category. They have a market capitalisation of ~A$100.33M which is a rise of roughly 7% over the last six months. As of 05/06/2020 they have ~A$13M debt and ~A$5.67M cash. They have 2,861M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 05/06/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $93.58M $100.33M 05/06/2020 $6.75M
Total Assets: $23.20M $25.53M 05/06/2020 $2.33M
Total Liabilities: $13.53M $14.89M 05/06/2020 $1.36M
Current Assets: $8.38M $9.22M 05/06/2020 $0.84M
Current Liabilities: $22.56M $24.82M 05/06/2020 $2.26M
Total Debt: $11.60M $12.77M 05/06/2020 $1.16M
Cash: $5.16M $5.67M 05/06/2020 $0.52M
Enterprise Value: $100.03M $107.43M 05/28/1973 $7.40M
Cash Flow: $5.00M $9.01M never $4.01M
Cash Flow Multiple: 18.72 11.14 never -7.58
Net Debt to
Cash Flow Ratio:
1.29 0.79 never -0.50
Finance within 1 year: 05/06/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/06/2020 0.00%
Misc 05/06/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 2,861,000,000 2,861,000,000 05/06/2020 0
Shares (FD): 3,723,000,000 3,723,000,000 05/06/2020 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 05/06/2020 n/a
Production (Gold Eq Oz.): (guess) 
25,000
(guess) 
25,000
05/06/2020 0
Production (Silver Eq Oz.): (guess) 
2,828,356
(guess) 
1,926,358
05/06/2020 -901,998
Initial CapEx (Outstanding): n/a n/a 05/06/2020 n/a
Funding Option: n/a n/a 05/06/2020 n/a
Documentation: none PRODUCER 05/06/2020 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 05/06/2020
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 05/06/2020 0.00M
Measured & Indicated: 0.13M 0.13M 05/06/2020 0.00M
Inferred: 0.08M 0.08M 05/06/2020 0.00M
Reserves & Resources: 0.20M 0.20M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 05/06/2020 0.00M
Measured & Indicated: 0.09M 0.09M 05/06/2020 0.00M
Inferred: 0.03M 0.03M 05/06/2020 0.00M
Reserves & Resources: 0.12M 0.12M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
25,000oz.
(guess) 
25,000oz.
05/06/2020 0oz.
Cash Cost: $1,000 $1,000 05/06/2020 $0.00
Extra Operating Cost: $400 $400 05/06/2020 $0.00
Average Grade: 1.70 g/t 1.70 g/t 05/06/2020 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/06/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 0.15M 0.15M 05/06/2020 0.00M
Annual Production: 25,000oz. 25,000oz. 05/06/2020 0oz.
Cash Cost: $1,000 $1,000 05/06/2020 $0
Extra Operating Cost: $400 $400 05/06/2020 $0
SILVER 05/06/2020
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 05/06/2020 0.00M
Measured & Indicated: n/a n/a 05/06/2020 0.00M
Inferred: n/a n/a 05/06/2020 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 05/06/2020 0.00M
Measured & Indicated: n/a n/a 05/06/2020 0.00M
Inferred: n/a n/a 05/06/2020 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 05/06/2020 $0.00
Extra Operating Cost: n/a n/a 05/06/2020 $0.00
Average Grade: n/a n/a 05/06/2020 n/a
Recovery Rate: n/a n/a 05/06/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/06/2020 0.00M
Annual Production: n/a n/a 05/06/2020 n/a
Cash Cost: n/a n/a 05/06/2020 n/a
Extra Operating Cost: n/a n/a 05/06/2020 n/a

Property

Last Analysis Data  (05/06/2020)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Australia, Australia Jaurdi 100% (guess) Open Pit show
Small open pit.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Australia, Australia Jaurdi 100% (guess) Open Pit show
Small open pit.

Profitability (by resource)

Proven &
Probable
05/06/2020
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
05/06/2020
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.): 0.13M 0.13M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.09M 0.09M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.07M
Maximum Profit (Gold): $25.50M $45.95M n/a $20.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $25.50M $45.95M n/a $20.45M
Max Profit / Current MCap: 0.272 0.458 n/a 0.185
Max Profit Per Share (Gold): $0.01 $0.01 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.01 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,100.95 $1,180.40 n/a $79.45
FD Mkt. Cap / Silver Eq.: $9.73 $15.32 n/a $5.59
FD Mkt. Cap / Per Metal
as % Spot Price:
65.31% 61.65% n/a -3.67%

Reserves &
Resources
05/06/2020
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 -7.22M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.12M 0.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.22M
Maximum Profit (Gold): $35.06M $63.18M n/a $28.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $35.06M $63.18M n/a $28.11M
Max Profit / Current MCap: 0.375 0.630 n/a 0.255
Max Profit Per Share (Gold): $0.01 $0.02 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.02 n/a $0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $800.69 $858.47 n/a $57.78
FD Mkt. Cap / Silver Eq.: $7.08 $11.14 n/a $4.06
FD Mkt. Cap / Per Metal
as % Spot Price:
47.50% 44.83% n/a -2.67%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.