Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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$56.09M which is a fall of roughly 23% over the last six months. As of 05/27/2024 they have ~A$1M debt and ~A$5.18M cash. They have 3,757M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
05/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$73.25M
$56.09M
05/27/2024
Total Assets:
$36.54M
$35.62M
05/27/2024
Total Liabilities:
$7.31M
$7.12M
05/27/2024
Current Assets:
$6.64M
$6.48M
05/27/2024
Current Liabilities:
$3.99M
$3.89M
05/27/2024
Total Debt:
$0.66M
$0.65M
05/27/2024
Cash:
$5.32M
$5.18M
05/27/2024
Enterprise Value:
$68.60M
$51.56M
08/20/1971
Cash Flow:
$21.29M
$28.71M
never
Cash Flow Multiple:
3.44
1.95
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
05/27/2024
Misc
05/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
3,757,000,000
3,757,000,000
05/27/2024
Shares (FD):
3,937,000,000
3,937,000,000
05/27/2024
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
05/27/2024
Production (Gold Eq Oz.):
(guess) 25,000
(guess) 25,000
05/27/2024
Production (Silver Eq Oz.) :
(guess) 1,857,425
(guess) 2,137,714
05/27/2024
Initial CapEx (Outstanding):
n/a
n/a
05/27/2024
Funding Option:
n/a
n/a
05/27/2024
Documentation:
none
PRODUCER
05/27/2024
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
05/20/2023
Cash Flow Multiplier:
5
5
05/27/2024
Resource Data
GOLD
05/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.20M
0.20M
05/27/2024
Measured & Indicated:
0.30M
0.30M
05/27/2024
Inferred:
0.10M
0.10M
05/27/2024
Reserves & Resources:
0.40M
0.40M
never
P L A U S I B L E
Proven & Probable:
0.17M
0.17M
05/27/2024
Measured & Indicated:
0.24M
0.24M
05/27/2024
Inferred:
0.04M
0.04M
05/27/2024
Reserves & Resources:
0.28M
0.28M
never
C U R R E N T
Annual Production:
(guess) 25,000oz.
(guess) 25,000oz.
05/27/2024
Cash Cost:
$1,000
$1,000
05/27/2024
Extra Operating Cost:
$500
$500
05/27/2024
Total:
$1,500
$1,500
05/27/2024
Margin (Free Cash Flow):
$852 (36%)
$1,148 (43%)
G R A D E
Underground (Avg):
n/a
n/a
05/27/2024
Open Pit (Avg):
n/a
1.30 g/t
03/25/2024
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/27/2024
F U T U R E
Proven & Probable:
0.30M
0.30M
05/27/2024
Annual Production:
30,000oz.
30,000oz.
05/27/2024
Cash Cost:
$1,100
$1,100
05/27/2024
Extra Operating Cost:
$500
$500
05/27/2024
SILVER
05/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
05/27/2024
Measured & Indicated:
n/a
n/a
05/27/2024
Inferred:
n/a
n/a
05/27/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
05/27/2024
Measured & Indicated:
n/a
n/a
05/27/2024
Inferred:
n/a
n/a
05/27/2024
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
05/27/2024
Extra Operating Cost:
n/a
n/a
05/27/2024
Total:
n/a
n/a
05/27/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
05/27/2024
Open Pit (Avg):
n/a
n/a
05/20/2023
Recovery Rate:
n/a
n/a
05/27/2024
F U T U R E
Proven & Probable:
n/a
n/a
05/27/2024
Annual Production:
n/a
n/a
05/27/2024
Cash Cost:
n/a
n/a
05/27/2024
Extra Operating Cost:
n/a
n/a
05/27/2024
Property
Last Analysis Data (05/27/2024)
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
05/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.20M
0.20M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.17M
0.17M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$144.76M
$195.19M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$144.76M
$195.19M
n/a
Max Profit / Current MCap:
1.976
3.480
n/a
Max Profit Per Share (Gold):
$0.04
$0.05
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.04
$0.05
n/a
Total Free Profit Per Share:
$0.01
$0.03
n/a
FD MCap / Gold Eq.:
$430.86
$329.96
n/a
FD MCap / Silver Eq.:
$5.80
$3.86
n/a
FD MCap / Per Metal as % Spot Price:
18.32%
12.46%
n/a
Measured & Indicated
05/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.30M
0.30M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.24M
0.24M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$202.66M
$273.27M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$202.66M
$273.27M
n/a
Max Profit / Current MCap:
2.767
4.872
n/a
Max Profit Per Share (Gold):
$0.05
$0.07
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.05
$0.07
n/a
Total Free Profit Per Share:
$0.02
$0.05
n/a
FD MCap / Gold Eq.:
$307.76
$235.69
n/a
FD MCap / Silver Eq.:
$4.14
$2.76
n/a
FD MCap / Per Metal as % Spot Price:
13.09%
8.90%
n/a
Reserves & Resources
05/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.40M
0.40M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.28M
0.28M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$238.85M
$322.07M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$238.85M
$322.07M
n/a
Max Profit / Current MCap:
3.261
5.742
n/a
Max Profit Per Share (Gold):
$0.06
$0.08
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.06
$0.08
n/a
Total Free Profit Per Share:
$0.03
$0.06
n/a
FD MCap / Gold Eq.:
$261.13
$199.98
n/a
FD MCap / Silver Eq.:
$3.51
$2.34
n/a
FD MCap / Per Metal as % Spot Price:
11.10%
7.55%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6645
AUD 0.6476
12/03/2024
Spot Gold:
$2,351.50
$2,648.20
12/03/2024
Spot Silver:
$31.65
$30.97
12/03/2024
Gold:Silver Ratio:
74.30
85.51
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: