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

Baru Gold Corp

www: www.barugold.com   email: info@barugold.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:BARU CAD
OTCMKTS:BARUF USD

Description

Baru Gold Corp are a gold focused junior, near-term producer with one mine in development in Indonesia. They have approximately 0.7Moz. of gold in the reserves and resources category of which 0.1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$21.8M which is a fall of roughly 16% over the last nine months. As of 01/29/2025 they have ~C$1M debt and ~C$1.07M cash. They have 292M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/29/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $25.81M $21.80M 01/29/2025
MCap (OS): $17.21M $14.54M 01/29/2025
Total Assets: $5.55M $5.69M 01/29/2025
Total Liabilities: $5.55M $5.69M 01/29/2025
Current Assets: $1.04M $1.07M 01/29/2025
Current Liabilities: $1.73M $1.78M 01/29/2025
Total Debt: $1.25M $1.28M 01/29/2025
Cash: $1.04M $1.07M 01/29/2025
Debt (Net): $0.21M $0.21M
Enterprise Value: $26.02M $22.01M 09/12/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/29/2025
Misc 01/29/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 292,107,430 292,107,430 01/29/2025
Shares (FD): 438,000,000 438,000,000 01/29/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2025 01/29/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/29/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/29/2025
Development Phase: none PEA Released 01/29/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 8
Developer: Location Risk for Production
 01/25/2024
Cash Flow Multiple: 3 3 01/25/2024

Resource Data

GOLD 01/29/2025
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 01/29/2025
Measured & Indicated: 0.10M 0.10M 01/29/2025
Inferred: 0.60M 0.60M 01/29/2025
Reserves & Resources: 0.70M 0.70M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/29/2025
Measured & Indicated: 0.07M 0.07M 01/29/2025
Inferred: 0.26M 0.26M 01/29/2025
Reserves & Resources: 0.32M 0.32M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/29/2025
Extra Operating Cost: n/a n/a 01/29/2025
Total: $1,500 $1,500 01/29/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/29/2025
Open Pit (Avg): n/a 1.10 g/t 01/25/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/29/2025
F
U
T
U
R
E		 Proven & Probable: 0.40M 0.40M 01/29/2025
Annual Production: 25,000oz. 25,000oz. 01/29/2025
Cash Cost: $1,000 $1,000 01/29/2025
Extra Operating Cost: $500 $500 01/29/2025
SILVER 01/29/2025
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 01/29/2025
Measured & Indicated: n/a n/a 01/29/2025
Inferred: n/a n/a 01/29/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/29/2025
Measured & Indicated: n/a n/a 01/29/2025
Inferred: n/a n/a 01/29/2025
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 01/29/2025
Extra Operating Cost: n/a n/a 01/29/2025
Total: n/a n/a 01/29/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/29/2025
Open Pit (Avg): n/a n/a 01/25/2024
Recovery Rate: n/a n/a 01/29/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/29/2025
Annual Production: n/a n/a 01/29/2025
Cash Cost: n/a n/a 01/29/2025
Extra Operating Cost: n/a n/a 01/29/2025

Property

Last Analysis Data  (01/29/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Sangihe
59 show
Tried to sell their share for $1.4 million, plus a 1.5% NSR. But the deal fell through.

Size: 42,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Sangihe
59 show
Tried to sell their share for $1.4 million, plus a 1.5% NSR. But the deal fell through.

Size: 42,000 ha

Profitability (by resource)

Proven &
Probable		 01/29/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 01/29/2025
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.): 0.10M 0.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.07M 0.07M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $85.61M $168.91M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $85.61M $168.91M n/a
Max Profit / Current MCap: 3.317 7.749 n/a
Max Profit Per Share (Gold): $0.20 $0.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.20 $0.39 n/a
Total Free Profit Per Share: $0.11 $0.32 n/a
FD MCap / Gold Eq.: $379.56 $320.55 n/a
FD MCap / Silver Eq.: $4.24 $3.85 n/a
FD MCap / Per Metal
as % Spot Price:		 13.76% 8.05% n/a
EV / Gold Eq.: $382.62 $323.68 n/a
EV / Silver Eq.: $4.28 $3.89 n/a
EV / Per Metal
as % Spot Price:		 13.87% 8.12% n/a

Reserves &
Resources		 01/29/2025
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.): 0.70M 0.70M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.32M 0.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $406.66M $802.34M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $406.66M $802.34M n/a
Max Profit / Current MCap: 15.756 36.810 n/a
Max Profit Per Share (Gold): $0.93 $1.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.93 $1.83 n/a
Total Free Profit Per Share: $0.84 $1.76 n/a
FD MCap / Gold Eq.: $79.91 $67.48 n/a
FD MCap / Silver Eq.: $0.89 $0.81 n/a
FD MCap / Per Metal
as % Spot Price:		 2.90% 1.69% n/a
EV / Gold Eq.: $80.55 $68.14 n/a
EV / Silver Eq.: $0.90 $0.82 n/a
EV / Per Metal
as % Spot Price:		 2.92% 1.71% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults