Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Bardoc Gold Ltd

www: www.bardocgold.com   email: admin@bardocgold.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:BDC AUD

Description

Bardoc Gold Ltd are a gold focused junior, late stage development company with two mines in development in Australia and three exploration properties. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~A$81.96M which is a fall of roughly 7% over the last days. As of 11/23/2021 they have no debt and ~A$7.86M cash. They have 1,816M 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 11/23/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $88.51M $81.96M 11/23/2021 $-6.55M
Total Assets: $7.97M $7.86M 11/23/2021 $-0.11M
Total Liabilities: $3.98M $3.93M 11/23/2021 $-0.06M
Current Assets: $7.97M $7.86M 11/23/2021 $-0.11M
Current Liabilities: $2.54M $2.50M 11/23/2021 $-0.04M
Total Debt: $0.00M $0.00M 11/23/2021 $0.00M
Cash: $7.97M $7.86M 11/23/2021 $-0.11M
Enterprise Value: $80.54M $74.10M 05/07/1972 $-6.44M
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: 11/23/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/23/2021 0.00%
Misc 11/23/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,816,000,000 1,816,000,000 11/23/2021 0
Shares (FD): 1,851,000,000 1,851,000,000 11/23/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 11/23/2021 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
11/23/2021 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
11/23/2021 0
Initial CapEx (Outstanding): $232.00M
262.13% of Mkt.Cap
$232.00M
283.07% of Mkt.Cap
11/23/2021 $0.00M
Funding Option: n/a n/a 11/23/2021 n/a
Documentation: none PFS 11/23/2021 n/a
Value Adjustment: -40% -40% never 0%

Resource Data

GOLD 11/23/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.00M 1.00M 11/23/2021 0.00M
Measured & Indicated: 2.00M 2.00M 11/23/2021 0.00M
Inferred: 1.00M 1.00M 11/23/2021 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.85M 0.85M 11/23/2021 0.00M
Measured & Indicated: 1.53M 1.53M 11/23/2021 0.00M
Inferred: 0.43M 0.43M 11/23/2021 0.00M
Reserves & Resources: 1.96M 1.96M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/23/2021 $0.00
Extra Operating Cost: n/a n/a 11/23/2021 $0.00
Average Grade: 2.00 g/t 2.00 g/t 11/23/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/23/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 2.50M 2.50M 11/23/2021 0.00M
Annual Production: 100,000oz. 100,000oz. 11/23/2021 0oz.
Cash Cost: $850 $850 11/23/2021 $0
Extra Operating Cost: $450 $450 11/23/2021 $0
SILVER 11/23/2021
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 11/23/2021 0.00M
Measured & Indicated: n/a n/a 11/23/2021 0.00M
Inferred: n/a n/a 11/23/2021 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 11/23/2021 0.00M
Measured & Indicated: n/a n/a 11/23/2021 0.00M
Inferred: n/a n/a 11/23/2021 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 11/23/2021 $0.00
Extra Operating Cost: n/a n/a 11/23/2021 $0.00
Average Grade: n/a n/a 11/23/2021 n/a
Recovery Rate: n/a n/a 11/23/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/23/2021 0.00M
Annual Production: n/a n/a 11/23/2021 n/a
Cash Cost: n/a n/a 11/23/2021 n/a
Extra Operating Cost: n/a n/a 11/23/2021 n/a

Property

Last Analysis Data  (11/23/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Aphrodite 100% (guess) 3,000 Both show
1.2 million oz deposit.

600,000 oz at 1.8 gpt (open pit)
650,000 oz at 7 gpt (under ground).
Development Australia, Australia Kalgoorlie North 100% (guess) 100,000 Open Pit show
1.3 million oz resource.

13 deposits.

70 drill targets.
Exploration Australia, Australia Alice River 100% (guess) n/a n/a show
450 historic drill holes.

Early exploration.
Exploration Western Australia, Australia Kalgoorlie North 100% (guess) n/a Open Pit show
800,000 oz at 1.7 gpt

Needs feasibility study.
Exploration Australia, Australia Mulwarrie 100% (guess) 1,800 Both show
Early exploration.

Gold discovery.
Total Land Package Size (ha): 104,800  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Aphrodite 100% (guess) 3,000 Both show
1.2 million oz deposit.

600,000 oz at 1.8 gpt (open pit)
650,000 oz at 7 gpt (under ground).
Development Australia, Australia Kalgoorlie North 100% (guess) 100,000 Open Pit show
1.3 million oz resource.

13 deposits.

70 drill targets.
Exploration Australia, Australia Alice River 100% (guess) n/a n/a show
450 historic drill holes.

Early exploration.
Exploration Western Australia, Australia Kalgoorlie North 100% (guess) n/a Open Pit show
800,000 oz at 1.7 gpt

Needs feasibility study.
Exploration Australia, Australia Mulwarrie 100% (guess) 1,800 Both show
Early exploration.

Gold discovery.
Total Land Package Size (ha): 104,800  

Profitability (by resource)

Proven &
Probable
11/23/2021
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.61M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.85M 0.85M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.37M
Maximum Profit (Gold): $181.32M $176.47M n/a $-4.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $181.32M $176.47M n/a $-4.86M
Max Profit / Current MCap: 2.049 2.153 n/a 0.104
Max Profit Per Share (Gold): $0.10 $0.10 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.10 $0.10 n/a $0.00
Total Free Profit Per Share: $0.03 $0.03 n/a $0.00
FD Mkt. Cap / Gold Eq.: $104.13 $96.42 n/a $-7.70
FD Mkt. Cap / Silver Eq.: $1.38 $1.25 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
5.76% 5.37% n/a -0.39%
Measured &
Indicated
11/23/2021
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.22M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.53M 1.53M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.46M
Maximum Profit (Gold): $326.38M $317.64M n/a $-8.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $326.38M $317.64M n/a $-8.74M
Max Profit / Current MCap: 3.688 3.876 n/a 0.188
Max Profit Per Share (Gold): $0.18 $0.17 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.18 $0.17 n/a $0.00
Total Free Profit Per Share: $0.11 $0.11 n/a $0.00
FD Mkt. Cap / Gold Eq.: $57.85 $53.57 n/a $-4.28
FD Mkt. Cap / Silver Eq.: $0.77 $0.70 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
3.20% 2.99% n/a -0.21%

Reserves &
Resources
11/23/2021
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.83M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.96M 1.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.15M
Maximum Profit (Gold): $417.04M $405.87M n/a $-11.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $417.04M $405.87M n/a $-11.17M
Max Profit / Current MCap: 4.712 4.952 n/a 0.240
Max Profit Per Share (Gold): $0.23 $0.22 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.23 $0.22 n/a $-0.01
Total Free Profit Per Share: $0.16 $0.16 n/a $0.00
FD Mkt. Cap / Gold Eq.: $45.27 $41.92 n/a $-3.35
FD Mkt. Cap / Silver Eq.: $0.60 $0.55 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
2.50% 2.34% n/a -0.17%

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.     ×