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

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 0.4Moz. 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$63.46M which is a fall of roughly 13% over the last three months. As of 05/27/2024 they have ~A$1M debt and ~A$5.37M cash. They have 3,757M 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 05/27/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $73.25M $63.46M 05/27/2024 $-9.79M
Total Assets: $36.54M $36.94M 05/27/2024 $0.39M
Total Liabilities: $7.31M $7.39M 05/27/2024 $0.08M
Current Assets: $6.64M $6.72M 05/27/2024 $0.07M
Current Liabilities: $3.99M $4.03M 05/27/2024 $0.04M
Total Debt: $0.66M $0.67M 05/27/2024 $0.01M
Cash: $5.32M $5.37M 05/27/2024 $0.06M
Enterprise Value: $68.60M $58.75M 11/11/1971 $-9.84M
Cash Flow: $21.29M $24.91M never $3.63M
Cash Flow Multiple: 3.44 2.55 never -0.89
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 05/27/2024 n/a
Misc 05/27/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 3,757,000,000 3,757,000,000 05/27/2024 0
Shares (FD): 3,937,000,000 3,937,000,000 05/27/2024 0
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 n/a 05/27/2024 n/a
Production (Gold Eq Oz.): (guess) 
25,000		 (guess) 
25,000		 05/27/2024 0
Production (Silver Eq Oz.): (guess) 
1,857,425		 (guess) 
2,228,222		 05/27/2024 370,797
Initial CapEx (Outstanding): n/a n/a 05/27/2024 n/a
Funding Option: n/a n/a 05/27/2024 n/a
Documentation: none PRODUCER 05/27/2024 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 05/20/2023 0
Cash Flow Multiplier: 5 5 05/27/2024 0.00

Resource Data

GOLD 05/27/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.20M 0.20M 05/27/2024 0.00M
Measured & Indicated: 0.30M 0.30M 05/27/2024 0.00M
Inferred: 0.10M 0.10M 05/27/2024 0.00M
Reserves & Resources: 0.40M 0.40M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.17M 0.17M 05/27/2024 0.00M
Measured & Indicated: 0.24M 0.24M 05/27/2024 0.00M
Inferred: 0.04M 0.04M 05/27/2024 0.00M
Reserves & Resources: 0.28M 0.28M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
25,000oz.		 (guess) 
25,000oz.		 05/27/2024 0oz.
Cash Cost: $1,000 $1,000 05/27/2024 $0.00
Extra Operating Cost: $500 $500 05/27/2024 $0.00
Total: $1,500 $1,500 05/27/2024 $0.00
Margin (Free Cash Flow): $852 (36%) $997 (40%) $145.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/27/2024 n/a
Open Pit (Avg): n/a 1.30 g/t 03/25/2024 1.30 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/27/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.30M 0.30M 05/27/2024 0.00M
Annual Production: 30,000oz. 30,000oz. 05/27/2024 0oz.
Cash Cost: $1,100 $1,100 05/27/2024 $0
Extra Operating Cost: $500 $500 05/27/2024 $0
SILVER 05/27/2024
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 05/27/2024 0.00M
Measured & Indicated: n/a n/a 05/27/2024 0.00M
Inferred: n/a n/a 05/27/2024 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 05/27/2024 0.00M
Measured & Indicated: n/a n/a 05/27/2024 0.00M
Inferred: n/a n/a 05/27/2024 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 05/27/2024 $0.00
Extra Operating Cost: n/a n/a 05/27/2024 $0.00
Total: n/a n/a 05/27/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/27/2024 n/a
Open Pit (Avg): n/a n/a 05/20/2023 n/a
Recovery Rate: n/a n/a 05/27/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/27/2024 0.00M
Annual Production: n/a n/a 05/27/2024 n/a
Cash Cost: n/a n/a 05/27/2024 n/a
Extra Operating Cost: n/a n/a 05/27/2024 n/a

Property

Last Analysis Data  (05/27/2024)
Stage Name Owned Au Ag Cu Notes
Exp Jaurdi 100% show
Several open pits.

Producing 30K a year.
Total Land Package Size (ha): 12,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Jaurdi 100% show
Several open pits.

Producing 30K a year.
Total Land Package Size (ha): 12,000  

Profitability (by resource)

Proven &
Probable		 05/27/2024
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.): 0.20M 0.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.97M
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 2.52M
Maximum Profit (Gold): $144.76M $169.41M n/a $24.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $144.76M $169.41M n/a $24.65M
Max Profit / Current MCap: 1.976 2.670 n/a 0.693
Max Profit Per Share (Gold): $0.04 $0.04 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.04 n/a $0.01
Total Free Profit Per Share: $0.01 $0.02 n/a $0.01
FD MCap / Gold Eq.: $430.86 $373.27 n/a $-57.60
FD MCap / Silver Eq.: $5.80 $4.19 n/a $-1.61
FD MCap / Per Metal
as % Spot Price:		 18.32% 14.95% n/a -3.37%
Measured &
Indicated		 05/27/2024
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.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.45M
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 3.53M
Maximum Profit (Gold): $202.66M $237.17M n/a $34.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $202.66M $237.17M n/a $34.51M
Max Profit / Current MCap: 2.767 3.738 n/a 0.971
Max Profit Per Share (Gold): $0.05 $0.06 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.06 n/a $0.01
Total Free Profit Per Share: $0.02 $0.04 n/a $0.01
FD MCap / Gold Eq.: $307.76 $266.62 n/a $-41.14
FD MCap / Silver Eq.: $4.14 $2.99 n/a $-1.15
FD MCap / Per Metal
as % Spot Price:		 13.09% 10.68% n/a -2.41%

Reserves &
Resources		 05/27/2024
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.): 0.40M 0.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.93M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.28M 0.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.16M
Maximum Profit (Gold): $238.85M $279.52M n/a $40.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $238.85M $279.52M n/a $40.67M
Max Profit / Current MCap: 3.261 4.405 n/a 1.144
Max Profit Per Share (Gold): $0.06 $0.07 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.07 n/a $0.01
Total Free Profit Per Share: $0.03 $0.05 n/a $0.01
FD MCap / Gold Eq.: $261.13 $226.22 n/a $-34.91
FD MCap / Silver Eq.: $3.51 $2.54 n/a $-0.98
FD MCap / Per Metal
as % Spot Price:		 11.10% 9.06% n/a -2.04%

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.     ×