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$54.3M which is a fall of roughly 33% over the last nine months. As of 05/20/2023 they have ~A$1M debt and ~A$5.25M 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 $54.30M 05/20/2023 $-26.89M
Total Assets: $36.59M $36.12M 05/20/2023 $-0.47M
Total Liabilities: $7.32M $7.22M 05/20/2023 $-0.09M
Current Assets: $6.65M $6.57M 05/20/2023 $-0.08M
Current Liabilities: $3.99M $3.94M 05/20/2023 $-0.05M
Total Debt: $0.67M $0.66M 05/20/2023 $-0.01M
Cash: $5.32M $5.25M 05/20/2023 $-0.07M
Enterprise Value: $76.53M $49.70M 07/30/1971 $-26.83M
Cash Flow: $15.83M $17.71M never $1.88M
Cash Flow Multiple: 5.13 3.07 never -2.06
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) 
2,664,606
05/20/2023 174,971
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 1.17M
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 0.99M
Maximum Profit (Gold): $89.69M $100.33M n/a $10.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $89.69M $100.33M n/a $10.64M
Max Profit / Current MCap: 1.105 1.848 n/a 0.743
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 $319.39 n/a $-158.17
FD MCap / Silver Eq.: $5.75 $3.60 n/a $-2.16
FD MCap / Per Metal
as % Spot Price:
24.15% 15.65% n/a -8.49%
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 1.75M
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 1.39M
Maximum Profit (Gold): $125.57M $140.47M n/a $14.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $125.57M $140.47M n/a $14.90M
Max Profit / Current MCap: 1.547 2.587 n/a 1.040
Max Profit Per Share (Gold): $0.03 $0.04 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.04 n/a $0.00
Total Free Profit Per Share: $0.00 $0.01 n/a $0.01
FD MCap / Gold Eq.: $341.11 $228.13 n/a $-112.98
FD MCap / Silver Eq.: $4.11 $2.57 n/a $-1.54
FD MCap / Per Metal
as % Spot Price:
17.25% 11.18% n/a -6.07%

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 2.04M
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 1.51M
Maximum Profit (Gold): $136.78M $153.01M n/a $16.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $136.78M $153.01M n/a $16.23M
Max Profit / Current MCap: 1.685 2.818 n/a 1.133
Max Profit Per Share (Gold): $0.03 $0.04 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.03 $0.04 n/a $0.00
Total Free Profit Per Share: $0.00 $0.02 n/a $0.01
FD MCap / Gold Eq.: $313.15 $209.43 n/a $-103.72
FD MCap / Silver Eq.: $3.77 $2.36 n/a $-1.42
FD MCap / Per Metal
as % Spot Price:
15.84% 10.27% n/a -5.57%

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.     ×