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$64.54M which is a fall of roughly 12% over the last two months. As of 05/27/2024 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 05/27/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $73.25M $64.54M 05/27/2024 $-8.70M
Total Assets: $36.54M $36.07M 05/27/2024 $-0.48M
Total Liabilities: $7.31M $7.21M 05/27/2024 $-0.10M
Current Assets: $6.64M $6.56M 05/27/2024 $-0.09M
Current Liabilities: $3.99M $3.93M 05/27/2024 $-0.05M
Total Debt: $0.66M $0.66M 05/27/2024 $-0.01M
Cash: $5.32M $5.25M 05/27/2024 $-0.07M
Enterprise Value: $68.60M $59.95M 11/25/1971 $-8.64M
Cash Flow: $21.29M $22.15M never $0.86M
Cash Flow Multiple: 3.44 2.91 never -0.53
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) 
2,138,580		 05/27/2024 281,155
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%) $886 (37%) $34.30
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 2.25M
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 1.91M
Maximum Profit (Gold): $144.76M $150.59M n/a $5.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $144.76M $150.59M n/a $5.83M
Max Profit / Current MCap: 1.976 2.333 n/a 0.357
Max Profit Per Share (Gold): $0.04 $0.04 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.04 n/a $0.00
Total Free Profit Per Share: $0.01 $0.01 n/a $0.00
FD MCap / Gold Eq.: $430.86 $379.66 n/a $-51.20
FD MCap / Silver Eq.: $5.80 $4.44 n/a $-1.36
FD MCap / Per Metal
as % Spot Price:		 18.32% 15.91% n/a -2.41%
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 3.37M
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 2.68M
Maximum Profit (Gold): $202.66M $210.82M n/a $8.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $202.66M $210.82M n/a $8.16M
Max Profit / Current MCap: 2.767 3.266 n/a 0.500
Max Profit Per Share (Gold): $0.05 $0.05 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.05 n/a $0.00
Total Free Profit Per Share: $0.02 $0.03 n/a $0.01
FD MCap / Gold Eq.: $307.76 $271.18 n/a $-36.57
FD MCap / Silver Eq.: $4.14 $3.17 n/a $-0.97
FD MCap / Per Metal
as % Spot Price:		 13.09% 11.37% n/a -1.72%

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 4.50M
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 3.15M
Maximum Profit (Gold): $238.85M $248.47M n/a $9.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $238.85M $248.47M n/a $9.62M
Max Profit / Current MCap: 3.261 3.850 n/a 0.589
Max Profit Per Share (Gold): $0.06 $0.06 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.06 n/a $0.00
Total Free Profit Per Share: $0.03 $0.04 n/a $0.01
FD MCap / Gold Eq.: $261.13 $230.09 n/a $-31.03
FD MCap / Silver Eq.: $3.51 $2.69 n/a $-0.82
FD MCap / Per Metal
as % Spot Price:		 11.10% 9.64% n/a -1.46%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults