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 1.8Moz. are in the measured and indicated category. They have a market capitalisation of ~A$91.27M which is a fall of roughly 15% over the last seven months. As of 11/09/2019 they have no debt and ~A$6.66M cash. They have 1,378M 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 11/09/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $107.08M $91.27M 11/09/2019 $-15.81M
Total Assets: $6.88M $6.66M 11/09/2019 $-0.22M
Total Liabilities: $3.78M $3.66M 11/09/2019 $-0.12M
Current Assets: $6.88M $6.66M 11/09/2019 $-0.22M
Current Liabilities: $2.41M $2.33M 11/09/2019 $-0.08M
Total Debt: $0.00M $0.00M 11/09/2019 $0.00M
Cash: $6.88M $6.66M 11/09/2019 $-0.22M
Enterprise Value: $100.21M $84.61M 09/06/1972 $-15.60M
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: 11/09/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/09/2019 0.00%
Misc 11/09/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,378,085,000 1,378,085,000 11/09/2019 0
Shares (FD): 1,557,085,000 1,557,085,000 11/09/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 11/09/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/09/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/09/2019 0
Initial CapEx (Outstanding): n/a n/a 11/09/2019 n/a
Funding Option: n/a n/a 11/09/2019 n/a
Documentation: none none 11/09/2019 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 11/09/2019
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 11/09/2019 0.00M
Measured & Indicated: 1.80M 1.80M 11/09/2019 0.00M
Inferred: 1.20M 1.20M 11/09/2019 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/09/2019 0.00M
Measured & Indicated: 1.22M 1.22M 11/09/2019 0.00M
Inferred: 0.51M 0.51M 11/09/2019 0.00M
Reserves & Resources: 1.73M 1.73M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/09/2019 $0.00
Extra Operating Cost: n/a n/a 11/09/2019 $0.00
Average Grade: 1.90 g/t 1.90 g/t 11/09/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/09/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 11/09/2019 0.00M
Annual Production: 100,000oz. 100,000oz. 11/09/2019 0oz.
Cash Cost: $800 $800 11/09/2019 $0
Extra Operating Cost: $400 $400 11/09/2019 $0
SILVER 11/09/2019
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 11/09/2019 0.00M
Measured & Indicated: n/a n/a 11/09/2019 0.00M
Inferred: n/a n/a 11/09/2019 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 11/09/2019 0.00M
Measured & Indicated: n/a n/a 11/09/2019 0.00M
Inferred: n/a n/a 11/09/2019 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 11/09/2019 $0.00
Extra Operating Cost: n/a n/a 11/09/2019 $0.00
Average Grade: n/a n/a 11/09/2019 n/a
Recovery Rate: n/a n/a 11/09/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/09/2019 0.00M
Annual Production: n/a n/a 11/09/2019 n/a
Cash Cost: n/a n/a 11/09/2019 n/a
Extra Operating Cost: n/a n/a 11/09/2019 n/a

Property

Last Analysis Data  (11/09/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development 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 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		 11/09/2019
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 Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 11/09/2019
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.): 1.80M 1.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.13M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.22M 1.22M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 12.33M
Maximum Profit (Gold): $166.30M $339.74M n/a $173.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $166.30M $339.74M n/a $173.44M
Max Profit / Current MCap: 1.553 3.722 n/a 2.169
Max Profit Per Share (Gold): $0.11 $0.22 n/a $0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.11 $0.22 n/a $0.11
Total Free Profit Per Share: $0.01 $0.13 n/a $0.12
FD Mkt. Cap / Gold Eq.: $87.49 $74.57 n/a $-12.92
FD Mkt. Cap / Silver Eq.: $1.01 $0.77 n/a $-0.24
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.00% 4.31% n/a -1.68%

Reserves &
Resources		 11/09/2019
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 30.22M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.73M 1.73M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 17.47M
Maximum Profit (Gold): $235.60M $481.30M n/a $245.70M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $235.60M $481.30M n/a $245.70M
Max Profit / Current MCap: 2.200 5.273 n/a 3.073
Max Profit Per Share (Gold): $0.15 $0.31 n/a $0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.15 $0.31 n/a $0.16
Total Free Profit Per Share: $0.05 $0.22 n/a $0.17
FD Mkt. Cap / Gold Eq.: $61.75 $52.64 n/a $-9.12
FD Mkt. Cap / Silver Eq.: $0.71 $0.54 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.23% 3.04% n/a -1.19%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.