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 0.35Moz. 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$58.94M which is a fall of roughly 27% over the last ten months. As of 05/20/2023 they have ~A$1M debt and ~A$5.21M 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 05/20/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $81.19M $58.94M 05/20/2023 $-22.24M
Total Assets: $36.59M $35.80M 05/20/2023 $-0.78M
Total Liabilities: $7.32M $7.16M 05/20/2023 $-0.16M
Current Assets: $6.65M $6.51M 05/20/2023 $-0.14M
Current Liabilities: $3.99M $3.91M 05/20/2023 $-0.09M
Total Debt: $0.67M $0.65M 05/20/2023 $-0.01M
Cash: $5.32M $5.21M 05/20/2023 $-0.11M
Enterprise Value: $76.53M $54.39M 09/22/1971 $-22.14M
Cash Flow: $15.83M $18.95M never $3.13M
Cash Flow Multiple: 5.13 3.11 never -2.02
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) 
2,705,979
05/20/2023 216,344
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: 0.15
Producer: Average
0.15
Producer: 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 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
05/20/2023
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 1.44M
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 1.23M
Maximum Profit (Gold): $89.69M $107.41M n/a $17.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $89.69M $107.41M n/a $17.71M
Max Profit / Current MCap: 1.105 1.822 n/a 0.717
Max Profit Per Share (Gold): $0.02 $0.03 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.03 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $477.56 $346.72 n/a $-130.84
FD MCap / Silver Eq.: $5.75 $3.84 n/a $-1.91
FD MCap / Per Metal
as % Spot Price:
24.15% 16.65% n/a -7.49%
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 2.16M
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 1.72M
Maximum Profit (Gold): $125.57M $150.37M n/a $24.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $125.57M $150.37M n/a $24.80M
Max Profit / Current MCap: 1.547 2.551 n/a 1.004
Max Profit Per Share (Gold): $0.03 $0.04 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.04 n/a $0.01
Total Free Profit Per Share: $0.00 $0.02 n/a $0.01
FD MCap / Gold Eq.: $341.11 $247.65 n/a $-93.46
FD MCap / Silver Eq.: $4.11 $2.75 n/a $-1.36
FD MCap / Per Metal
as % Spot Price:
17.25% 11.90% n/a -5.35%

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 2.52M
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 1.87M
Maximum Profit (Gold): $136.78M $163.79M n/a $27.01M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $136.78M $163.79M n/a $27.01M
Max Profit / Current MCap: 1.685 2.779 n/a 1.094
Max Profit Per Share (Gold): $0.03 $0.04 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.04 n/a $0.01
Total Free Profit Per Share: $0.00 $0.02 n/a $0.01
FD MCap / Gold Eq.: $313.15 $227.35 n/a $-85.80
FD MCap / Silver Eq.: $3.77 $2.52 n/a $-1.25
FD MCap / Per Metal
as % Spot Price:
15.84% 10.92% n/a -4.91%

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.     ×