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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Bardoc Gold Ltd
www: www.bardocgold.com     email: admin@bardocgold.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:BDC AUD

Description

Bardoc Gold Ltd are a gold focused junior, late stage development company

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

General Details

Financial 11/22/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $42.59M $37.87M 11/22/2018 $-4.72M
Total Assets: $14.98M $13.80M 11/22/2018 $-1.18M
Total Liabilities: $28.47M $26.22M 11/22/2018 $-2.25M
Current Assets: $5.99M $5.52M 11/22/2018 $-0.47M
Current Liabilities: $15.73M $14.49M 11/22/2018 $-1.24M
Total Debt: $0.00M $0.00M 11/22/2018 $0.00M
Cash: $0.45M $1.10M 03/26/2019 $0.65M
Enterprise Value: $42.14M $36.76M 03/02/1971 $-5.37M
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: 11/22/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/22/2018 0.00%
Misc 11/22/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 915,000,000 915,695,740 03/26/2019 695,740
Shares (FD): 980,000,000 980,000,000 11/22/2018 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 11/22/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
11/22/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
11/22/2018 0
Initial CapEx (Outstanding): n/a n/a 11/22/2018 n/a
Funding Option: n/a n/a 11/22/2018 n/a
Documentation: none none 03/26/2019 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 11/22/2018
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 11/22/2018 0.00M
Measured & Indicated: 1.50M 1.59M 03/26/2019 0.09M
Inferred: 0.50M 0.99M 03/26/2019 0.49M
Reserves & Resources: 2.00M 2.58M never 0.58M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 11/22/2018 0.00M
Measured & Indicated: 1.02M 1.08M 03/26/2019 0.06M
Inferred: 0.21M 0.42M 03/26/2019 0.21M
Reserves & Resources: 1.23M 1.50M never 0.27M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/22/2018 $0.00
Extra Operating Cost: n/a n/a 11/22/2018 $0.00
Average Grade: 1.50 g/t 2.04 g/t 03/26/2019 0.54 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/26/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 1.50M 1.50M 11/22/2018 0.00M
Annual Production: 75,000oz. 75,000oz. 11/22/2018 0oz.
Cash Cost: $800 $800 11/22/2018 $0
Extra Operating Cost: $400 $400 11/22/2018 $0
SILVER 11/22/2018
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 11/22/2018 0.00M
Measured & Indicated: n/a n/a 11/22/2018 0.00M
Inferred: n/a n/a 11/22/2018 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 11/22/2018 0.00M
Measured & Indicated: n/a n/a 11/22/2018 0.00M
Inferred: n/a n/a 11/22/2018 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 11/22/2018 $0.00
Extra Operating Cost: n/a n/a 11/22/2018 $0.00
Average Grade: n/a n/a 11/22/2018 n/a
Recovery Rate: n/a n/a 11/22/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/22/2018 0.00M
Annual Production: n/a n/a 11/22/2018 n/a
Cash Cost: n/a n/a 11/22/2018 n/a
Extra Operating Cost: n/a n/a 11/22/2018 n/a

Property

Last Analysis Data  (11/22/2018)
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
No Data

Profitability (by resource)

Proven &
Probable
11/22/2018
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
11/22/2018
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.): 1.50M 1.59M n/a 0.09M
Total (Silver Eq. Oz.): n/a n/a n/a 16.65M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.02M 1.08M n/a 0.06M
Silver Eq. Oz.: n/a n/a n/a 11.32M
Maximum Profit (Gold): $14.19M $80.04M n/a $65.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $14.19M $80.04M n/a $65.85M
Max Profit / Current MCap: 0.333 2.114 n/a 1.780
Max Profit Per Share (Gold): $0.01 $0.08 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.01 $0.08 n/a $0.07
Total Free Profit Per Share: $0.00 $0.03 n/a $0.03
FD Mkt. Cap / Gold Eq.: $41.75 $35.05 n/a $-6.71
FD Mkt. Cap / Silver Eq.: $0.49 $0.39 n/a $-0.11
FD Mkt. Cap / Per Metal
as % Spot Price:
3.40% 2.61% n/a -0.79%

Reserves &
Resources
11/22/2018
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 2.58M n/a 0.58M
Total (Silver Eq. Oz.): n/a n/a n/a 64.13M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.23M 1.50M n/a 0.27M
Silver Eq. Oz.: n/a n/a n/a 31.50M
Maximum Profit (Gold): $17.15M $111.30M n/a $94.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $17.15M $111.30M n/a $94.16M
Max Profit / Current MCap: 0.403 2.939 n/a 2.537
Max Profit Per Share (Gold): $0.02 $0.11 n/a $0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.02 $0.11 n/a $0.10
Total Free Profit Per Share: $0.00 $0.06 n/a $0.06
FD Mkt. Cap / Gold Eq.: $34.55 $25.20 n/a $-9.35
FD Mkt. Cap / Silver Eq.: $0.41 $0.28 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
2.82% 1.88% n/a -0.94%

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.