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

Black Dragon Gold Corp

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

Click for
TradingView
chart

Symbol Data

Symbol Currency
ASX:BDG AUD
OTCMKTS:BDGCF USD

Description

Black Dragon Gold Corp are a gold focused junior, late stage developer with one mine in development in Spain and two exploration properties. They have approximately 1.5Moz. of gold in the reserves and resources category of which 1.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$22.45M which is a rise of roughly 186% over the last nine months. As of 11/30/2024 they have no debt and ~C$0.73M cash. They have 302M shares outstanding and trade on

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

General Details

Financial 11/30/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $7.86M $22.45M 11/30/2024
MCap (OS): $6.68M $19.09M 11/30/2024
Total Assets: $1.43M $1.45M 11/30/2024
Total Liabilities: $0.11M $0.11M 11/30/2024
Current Assets: $0.71M $0.73M 11/30/2024
Current Liabilities: $0.11M $0.11M 11/30/2024
Total Debt: $0.00M $0.00M 11/30/2024
Cash: $0.71M $0.73M 11/30/2024
Debt (Net): $-0.71M $-0.73M
Enterprise Value: $7.14M $21.72M 09/09/1970
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: 11/30/2024
Misc 11/30/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 301,882,728 301,882,728 11/30/2024
Shares (FD): 355,000,000 355,000,000 11/30/2024
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 01/01/2027 11/30/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/30/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/30/2024
Development Phase: none PEA Released 11/30/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 8
Developer: Location Risk for Production
 11/30/2024
Cash Flow Multiple: 3 3 11/30/2024

Resource Data

GOLD 11/30/2024
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 11/30/2024
Measured & Indicated: 1.20M 1.20M 11/30/2024
Inferred: 0.30M 0.30M 11/30/2024
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/30/2024
Measured & Indicated: 0.86M 0.86M 11/30/2024
Inferred: 0.14M 0.14M 11/30/2024
Reserves & Resources: 1.00M 1.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/30/2024
Extra Operating Cost: n/a n/a 11/30/2024
Total: $1,750 $1,750 11/30/2024
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): 4.00 g/t 4.00 g/t 11/30/2024
Open Pit (Avg): n/a n/a 11/24/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/30/2024
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 11/30/2024
Annual Production: 75,000oz. 75,000oz. 11/30/2024
Cash Cost: $1,200 $1,200 11/30/2024
Extra Operating Cost: $550 $550 11/30/2024
SILVER 11/30/2024
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 11/30/2024
Measured & Indicated: n/a n/a 11/30/2024
Inferred: n/a n/a 11/30/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/30/2024
Measured & Indicated: n/a n/a 11/30/2024
Inferred: n/a n/a 11/30/2024
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 11/30/2024
Extra Operating Cost: n/a n/a 11/30/2024
Total: n/a n/a 11/30/2024
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 11/30/2024
Open Pit (Avg): n/a n/a 11/24/2023
Recovery Rate: n/a n/a 11/30/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/30/2024
Annual Production: n/a n/a 11/30/2024
Cash Cost: n/a n/a 11/30/2024
Extra Operating Cost: n/a n/a 11/30/2024

Property

Last Analysis Data  (11/30/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Ivan Well
100 show
Early exploration

Size: 11,000 ha
Exp Padbury
100 show
Early exploration

Size: 38,000 ha
Dev Salave
100 show
Production forecasted for 2017
Feasibility underway.
Need final permits.

Size: 3,400 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Ivan Well
100 show
Early exploration

Size: 11,000 ha
Exp Padbury
100 show
Early exploration

Size: 38,000 ha
Dev Salave
100 show
Production forecasted for 2017
Feasibility underway.
Need final permits.

Size: 3,400 ha

Profitability (by resource)

Proven &
Probable		 11/30/2024
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		 11/30/2024
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.): 1.20M 1.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.86M 0.86M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $777.17M $1,537.27M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $777.17M $1,537.27M n/a
Max Profit / Current MCap: 98.900 68.487 n/a
Max Profit Per Share (Gold): $2.19 $4.33 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.19 $4.33 n/a
Total Free Profit Per Share: $2.16 $4.23 n/a
FD MCap / Gold Eq.: $9.10 $25.98 n/a
FD MCap / Silver Eq.: $0.10 $0.30 n/a
FD MCap / Per Metal
as % Spot Price:		 0.34% 0.74% n/a
EV / Gold Eq.: $8.27 $25.14 n/a
EV / Silver Eq.: $0.10 $0.29 n/a
EV / Per Metal
as % Spot Price:		 0.31% 0.71% n/a

Reserves &
Resources		 11/30/2024
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.00M 1.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $898.60M $1,777.47M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $898.60M $1,777.47M n/a
Max Profit / Current MCap: 114.353 79.189 n/a
Max Profit Per Share (Gold): $2.53 $5.01 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.53 $5.01 n/a
Total Free Profit Per Share: $2.50 $4.91 n/a
FD MCap / Gold Eq.: $7.87 $22.47 n/a
FD MCap / Silver Eq.: $0.09 $0.26 n/a
FD MCap / Per Metal
as % Spot Price:		 0.30% 0.64% n/a
EV / Gold Eq.: $7.15 $21.74 n/a
EV / Silver Eq.: $0.08 $0.25 n/a
EV / Per Metal
as % Spot Price:		 0.27% 0.62% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults