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

Banyan Gold Corp

www: banyangold.com   email: info@banyangold.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:BYN CAD
OTCMKTS:BYAGF USD

Description

Banyan Gold Corp are a gold focused junior, project generator with two exploration properties in Canada. They have approximately 7.8Moz. of gold in the reserves and resources category of which 2.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$293.1M which is a rise of roughly 42% over the last two months. As of 09/24/2025 they have no debt and ~C$12.93M cash. They have 377M 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 09/24/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $205.93M $293.10M 09/24/2025 $87.17M
MCap (OS): $190.28M $270.83M 09/24/2025 $80.55M
Total Assets: $62.01M $61.78M 09/24/2025 $-0.23M
Total Liabilities: $10.82M $10.78M 09/24/2025 $-0.04M
Current Assets: $12.98M $12.93M 09/24/2025 $-0.05M
Current Liabilities: $1.44M $1.44M 09/24/2025 $-0.01M
Total Debt: $0.00M $0.00M 09/24/2025 $0.00M
Cash: $12.98M $12.93M 09/24/2025 $-0.05M
Debt (Net): $-12.98M $-12.93M $0.05M
Enterprise Value: $192.95M $280.17M 11/17/1978 $87.22M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/24/2025 n/a
Misc 09/24/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 377,000,000 377,000,000 09/24/2025 0
Shares (FD): 408,000,000 408,000,000 09/24/2025 0
Insider Ownership: 25% 25% 09/24/2025 n/a
Dividend (Annual): n/a n/a 09/24/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Explorer Explorer never n/a
Production ETA: n/a 01/01/2032 09/24/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/24/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/24/2025 0
Development Phase: PEA Underway PEA Underway 09/24/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 09/24/2025 0
Cash Flow Multiple: none none 09/24/2025 0.00

Resource Data

GOLD 09/24/2025
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 09/24/2025 0.00M
Measured & Indicated: 2.30M 2.30M 09/24/2025 0.00M
Inferred: 5.50M 5.50M 09/24/2025 0.00M
Reserves & Resources: 7.80M 7.80M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/24/2025 0.00M
Measured & Indicated: 1.56M 1.56M 09/24/2025 0.00M
Inferred: 2.34M 2.34M 09/24/2025 0.00M
Reserves & Resources: 3.90M 3.90M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: $750 $750 09/24/2025 $0.00
Extra Operating Cost: $350 $350 09/24/2025 $0.00
Total: $1,100 $1,100 09/24/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/24/2025 n/a
Open Pit (Avg): n/a 0.60 g/t 09/24/2025 0.60 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/24/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 09/24/2025 0.00M
Annual Production: n/a n/a 09/24/2025 n/a
Cash Cost: n/a n/a 09/24/2025 n/a
Extra Operating Cost: n/a n/a 09/24/2025 n/a
SILVER 09/24/2025
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 09/24/2025 0.00M
Measured & Indicated: n/a n/a 09/24/2025 0.00M
Inferred: n/a n/a 09/24/2025 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 09/24/2025 0.00M
Measured & Indicated: n/a n/a 09/24/2025 0.00M
Inferred: n/a n/a 09/24/2025 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 09/24/2025 $0.00
Extra Operating Cost: n/a n/a 09/24/2025 $0.00
Total: n/a n/a 09/24/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/24/2025 n/a
Open Pit (Avg): n/a n/a 09/24/2025 n/a
Recovery Rate: n/a n/a 09/24/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/24/2025 0.00M
Annual Production: n/a n/a 09/24/2025 n/a
Cash Cost: n/a n/a 09/24/2025 n/a
Extra Operating Cost: n/a n/a 09/24/2025 n/a

Property

Last Analysis Data  (09/24/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aurmac
100 show
The Aurex and McQuesten gold properties are contiguous, comprising 8,230 hectares and 1,000 hectares respectively and are both highly prospective for intrusive-related gold mineralization, and include areas of historic gold production (lode and placer), in the prolific Mayo Mining District, Yukon Territory.

4 million oz (.6 gpt) and growing.

Size: 9,000 ha
Exp Nitra
100 show
Early exploration

Size: 30,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aurmac
100 show
The Aurex and McQuesten gold properties are contiguous, comprising 8,230 hectares and 1,000 hectares respectively and are both highly prospective for intrusive-related gold mineralization, and include areas of historic gold production (lode and placer), in the prolific Mayo Mining District, Yukon Territory.

4 million oz (.6 gpt) and growing.

Size: 9,000 ha
Exp Nitra
100 show
Early exploration

Size: 30,000 ha

Profitability (by resource)

Proven &
Probable		 09/24/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 09/24/2025
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.): 2.30M 2.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -29.04M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.56M 1.56M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -19.75M
Maximum Profit (Gold): $4,133.54M $4,833.56M n/a $700.02M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,133.54M $4,833.56M n/a $700.02M
Max Profit / Current MCap: 20.072 16.491 n/a -3.581
Max Profit Per Share (Gold): $10.13 $11.85 n/a $1.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.13 $11.85 n/a $1.72
Total Free Profit Per Share: $9.43 $10.85 n/a $1.42
FD MCap / Gold Eq.: $131.67 $187.41 n/a $55.74
FD MCap / Silver Eq.: $1.55 $2.58 n/a $1.04
FD MCap / Per Metal
as % Spot Price:		 3.52% 4.47% n/a 0.95%
EV / Gold Eq.: $123.37 $179.14 n/a $55.77
EV / Silver Eq.: $1.45 $2.47 n/a $1.02
EV / Per Metal
as % Spot Price:		 3.30% 4.27% n/a 0.98%

Reserves &
Resources		 09/24/2025
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.): 7.80M 7.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -98.49M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.90M 3.90M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -49.26M
Maximum Profit (Gold): $10,311.39M $12,057.62M n/a $1,746.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10,311.39M $12,057.62M n/a $1,746.23M
Max Profit / Current MCap: 50.072 41.138 n/a -8.934
Max Profit Per Share (Gold): $25.27 $29.55 n/a $4.28
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $25.27 $29.55 n/a $4.28
Total Free Profit Per Share: $24.57 $28.55 n/a $3.98
FD MCap / Gold Eq.: $52.78 $75.13 n/a $22.34
FD MCap / Silver Eq.: $0.62 $1.04 n/a $0.42
FD MCap / Per Metal
as % Spot Price:		 1.41% 1.79% n/a 0.38%
EV / Gold Eq.: $49.46 $71.81 n/a $22.36
EV / Silver Eq.: $0.58 $0.99 n/a $0.41
EV / Per Metal
as % Spot Price:		 1.32% 1.71% n/a 0.39%

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.     ×