Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
ASX:BSR
AUD
Description
Bassari Resources Ltd are a gold focused junior explorer with one mine in development in Senegal. They have approximately 0.73Moz. of gold in the reserves and resources category of which 0.23Moz. are in the measured and indicated category. They have a market capitalisation of ~A$18M which is a fall of roughly 28% over the last two years. As of 08/30/2022 they have ~A$10M debt and ~A$0.96M cash. They have 2,418M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$25.09M
$18.00M
08/30/2022
Total Assets:
$53.08M
$49.51M
08/30/2022
Total Liabilities:
$15.17M
$14.15M
08/30/2022
Current Assets:
$1.03M
$0.96M
08/30/2022
Current Liabilities:
$12.41M
$11.57M
08/30/2022
Total Debt:
$11.03M
$10.29M
08/30/2022
Cash:
$1.03M
$0.96M
08/30/2022
Enterprise Value:
$35.09M
$27.33M
11/13/1970
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
08/30/2022
Misc
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
2,418,000,000
2,418,000,000
08/30/2022
Shares (FD):
2,800,000,000
2,800,000,000
08/30/2022
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
12/01/2019
08/30/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/30/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/30/2022
Initial CapEx (Outstanding):
$12.00M47.83% of MCap
$12.00M66.65% of MCap
08/30/2022
Funding Option:
n/a
n/a
08/30/2022
Documentation:
none
FS
08/30/2024
Future MCap Modifier:
0.02PG/Explorer: Average Project
0.02PG/Explorer: Average Project
04/24/2023
Cash Flow Multiplier:
none
none
08/30/2024
Resource Data
GOLD
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.10M
0.10M
08/30/2022
Measured & Indicated:
0.23M
0.23M
08/30/2022
Inferred:
0.50M
0.50M
08/30/2022
Reserves & Resources:
0.73M
0.73M
never
P L A U S I B L E
Proven & Probable:
0.09M
0.09M
08/30/2022
Measured & Indicated:
0.18M
0.18M
08/30/2022
Inferred:
0.23M
0.23M
08/30/2022
Reserves & Resources:
0.41M
0.41M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
08/30/2022
Extra Operating Cost:
n/a
n/a
08/30/2022
Total:
$1,100
$1,100
08/30/2022
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
2.60 g/t
n/a
08/30/2022
Open Pit (Avg):
n/a
2.60 g/t
08/30/2022
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/30/2024
F U T U R E
Proven & Probable:
0.40M
0.40M
08/30/2022
Annual Production:
35,000oz.
35,000oz.
08/30/2022
Cash Cost:
$750
$750
08/30/2022
Extra Operating Cost:
$350
$350
08/30/2022
SILVER
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
08/30/2022
Measured & Indicated:
n/a
n/a
08/30/2022
Inferred:
n/a
n/a
08/30/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/30/2022
Measured & Indicated:
n/a
n/a
08/30/2022
Inferred:
n/a
n/a
08/30/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
08/30/2022
Extra Operating Cost:
n/a
n/a
08/30/2022
Total:
n/a
n/a
08/30/2022
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
08/30/2022
Open Pit (Avg):
n/a
n/a
08/30/2022
Recovery Rate:
n/a
n/a
08/30/2022
F U T U R E
Proven & Probable:
n/a
n/a
08/30/2022
Annual Production:
n/a
n/a
08/30/2022
Cash Cost:
n/a
n/a
08/30/2022
Extra Operating Cost:
n/a
n/a
08/30/2022
Property
Last Analysis Data (08/30/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
West Africa , Senegal
Makabingui
70% (guess)
79,000
n/a
show
1 million oz resource.
Feasibility study to mine 50,000 oz per year.
$12 million capex.
Total Land Package Size (ha):
79,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
West Africa , Senegal
Makabingui
70% (guess)
79,000
n/a
show
1 million oz resource.
Feasibility study to mine 50,000 oz per year.
$12 million capex.
Total Land Package Size (ha):
79,000
Profitability (by resource)
Proven & Probable
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.10M
0.10M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.09M
0.09M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$66.42M
$138.14M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$66.42M
$138.14M
n/a
Max Profit / Current MCap:
2.647
7.673
n/a
Max Profit Per Share (Gold):
$0.02
$0.05
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.02
$0.05
n/a
Total Free Profit Per Share:
$0.01
$0.04
n/a
FD MCap / Gold Eq.:
$278.79
$200.04
n/a
FD MCap / Silver Eq.:
$3.27
$2.37
n/a
FD MCap / Per Metal as % Spot Price:
15.17%
7.59%
n/a
Measured & Indicated
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.23M
0.23M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.18M
0.18M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$135.50M
$281.81M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$135.50M
$281.81M
n/a
Max Profit / Current MCap:
5.400
15.653
n/a
Max Profit Per Share (Gold):
$0.05
$0.10
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.05
$0.10
n/a
Total Free Profit Per Share:
$0.04
$0.09
n/a
FD MCap / Gold Eq.:
$136.66
$98.06
n/a
FD MCap / Silver Eq.:
$1.60
$1.16
n/a
FD MCap / Per Metal as % Spot Price:
7.44%
3.72%
n/a
Reserves & Resources
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.73M
0.73M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.41M
0.41M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$301.55M
$627.16M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$301.55M
$627.16M
n/a
Max Profit / Current MCap:
12.018
34.834
n/a
Max Profit Per Share (Gold):
$0.11
$0.22
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.11
$0.22
n/a
Total Free Profit Per Share:
$0.09
$0.21
n/a
FD MCap / Gold Eq.:
$61.41
$44.06
n/a
FD MCap / Silver Eq.:
$0.72
$0.52
n/a
FD MCap / Per Metal as % Spot Price:
3.34%
1.67%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6893
AUD 0.6430
12/06/2024
Spot Gold:
$1,838.00
$2,634.90
12/06/2024
Spot Silver:
$21.56
$31.17
12/06/2024
Gold:Silver Ratio:
85.25
84.53
12/06/2024
Spot Gold (Future):
$2,500.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: