Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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$101.71M which is a fall of roughly 1% over the last five months. As of 11/24/2020 they have no debt and ~A$22.29M cash. They have 1,730M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
11/24/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$102.54M
$101.71M
11/24/2020
$-0.84M
Total Assets:
$22.00M
$23.06M
11/24/2020
$1.07M
Total Liabilities:
$4.03M
$4.23M
11/24/2020
$0.20M
Current Assets:
$21.26M
$22.29M
11/24/2020
$1.03M
Current Liabilities:
$2.57M
$2.69M
11/24/2020
$0.12M
Total Debt:
$0.00M
$0.00M
11/24/2020
$0.00M
Cash:
$21.26M
$22.29M
11/24/2020
$1.03M
Enterprise Value:
$81.28M
$79.41M
07/07/1972
$-1.87M
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:
11/24/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/24/2020
0.00%
Misc
11/24/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,730,000,000
1,730,000,000
11/24/2020
0
Shares (FD):
1,890,000,000
1,890,000,000
11/24/2020
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
11/24/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
11/24/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
11/24/2020
0
Initial CapEx (Outstanding):
n/a
n/a
11/24/2020
n/a
Funding Option:
n/a
n/a
11/24/2020
n/a
Documentation:
none
none
11/24/2020
n/a
Value Adjustment:
-40%
-40%
never
0%
Resource Data
GOLD
11/24/2020 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
11/24/2020
0.00M
Measured & Indicated:
2.00M
2.00M
11/24/2020
0.00M
Inferred:
1.00M
1.00M
11/24/2020
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
11/24/2020
0.00M
Measured & Indicated:
1.36M
1.36M
11/24/2020
0.00M
Inferred:
0.43M
0.43M
11/24/2020
0.00M
Reserves & Resources:
1.79M
1.79M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
11/24/2020
$0.00
Extra Operating Cost:
n/a
n/a
11/24/2020
$0.00
Average Grade:
2.00 g/t
2.00 g/t
11/24/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
11/24/2020
0.00%
F U T U R E
Proven & Probable:
2.50M
2.50M
11/24/2020
0.00M
Annual Production:
135,000oz.
135,000oz.
11/24/2020
0oz.
Cash Cost:
$800
$800
11/24/2020
$0
Extra Operating Cost:
$450
$450
11/24/2020
$0
SILVER
11/24/2020 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
11/24/2020
0.00M
Measured & Indicated:
n/a
n/a
11/24/2020
0.00M
Inferred:
n/a
n/a
11/24/2020
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
11/24/2020
0.00M
Measured & Indicated:
n/a
n/a
11/24/2020
0.00M
Inferred:
n/a
n/a
11/24/2020
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
11/24/2020
$0.00
Extra Operating Cost:
n/a
n/a
11/24/2020
$0.00
Average Grade:
n/a
n/a
11/24/2020
n/a
Recovery Rate:
n/a
n/a
11/24/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/24/2020
0.00M
Annual Production:
n/a
n/a
11/24/2020
n/a
Cash Cost:
n/a
n/a
11/24/2020
n/a
Extra Operating Cost:
n/a
n/a
11/24/2020
n/a
Property
Last Analysis Data (11/24/2020)
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
11/24/2020 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
11/24/2020 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
-18.28M
P L A U S I B L E
Gold Eq. Oz.:
1.36M
1.36M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-12.43M
Maximum Profit (Gold):
$316.67M
$283.26M
n/a
$-33.42M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$316.67M
$283.26M
n/a
$-33.42M
Max Profit / Current MCap:
3.088
2.785
n/a
-0.303
Max Profit Per Share (Gold):
$0.17
$0.15
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.17
$0.15
n/a
$-0.02
Total Free Profit Per Share:
$0.09
$0.08
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$75.40
$74.78
n/a
$-0.62
FD Mkt. Cap / Silver Eq.:
$0.97
$1.09
n/a
$0.12
FD Mkt. Cap / Per Metal as % Spot Price:
4.18%
4.28%
n/a
0.10%
Reserves & Resources
11/24/2020 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
-27.43M
P L A U S I B L E
Gold Eq. Oz.:
1.79M
1.79M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-16.32M
Maximum Profit (Gold):
$415.63M
$371.78M
n/a
$-43.86M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$415.63M
$371.78M
n/a
$-43.86M
Max Profit / Current MCap:
4.053
3.655
n/a
-0.398
Max Profit Per Share (Gold):
$0.22
$0.20
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.22
$0.20
n/a
$-0.02
Total Free Profit Per Share:
$0.15
$0.13
n/a
$-0.02
FD Mkt. Cap / Gold Eq.:
$57.45
$56.98
n/a
$-0.47
FD Mkt. Cap / Silver Eq.:
$0.74
$0.83
n/a
$0.09
FD Mkt. Cap / Per Metal as % Spot Price:
3.18%
3.26%
n/a
0.08%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/24/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7332
AUD 0.7688
04/15/2021
Spot Gold:
$1,804.40
$1,745.90
04/15/2021
$-58.50
Spot Silver:
$23.25
$25.50
04/15/2021
$2.25
Gold:Silver Ratio:
77.61
68.47
04/15/2021
-9.14
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: