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

Dacian Gold Ltd

www: daciangold.com.au   email: info@daciangold.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:DCN AUD
OTCMKTS:DCCNF USD

Description

Dacian Gold Ltd are a gold focused mid-tier producer with one mine in development in Australia. They have approximately 3.7Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$115.28M which is a fall of roughly 50% over the last seven months. As of 01/19/2020 they have ~A$68M debt and ~A$38.58M cash. They have 462M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 01/19/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $231.74M $115.28M 04/15/2020 $-116.46M
Total Assets: $262.06M $271.50M 01/19/2020 $9.44M
Total Liabilities: $126.89M $131.46M 01/19/2020 $4.57M
Current Assets: $41.38M $42.87M 01/19/2020 $1.49M
Current Liabilities: $56.55M $58.59M 01/19/2020 $2.04M
Total Debt: $65.52M $67.87M 01/19/2020 $2.36M
Cash: $37.24M $38.58M 01/19/2020 $1.34M
Enterprise Value: $260.02M $144.58M 08/01/1974 $-115.44M
Cash Flow: $26.95M $71.90M never $44.95M
Cash Flow Multiple: 8.60 1.60 never -6.99
Net Debt to
Cash Flow Ratio:		 1.05 0.41 never -0.64
Finance within 1 year: 01/19/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/19/2020 0.00%
Misc 01/19/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 228,427,000 462,000,000 04/15/2020 233,573,000
Shares (FD): 231,427,000 465,000,000 04/15/2020 233,573,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 01/19/2020 n/a
Production (Gold Eq Oz.): (guess) 
150,000		 (guess) 
150,000		 01/19/2020 0
Production (Silver Eq Oz.): (guess) 
12,986,930		 (guess) 
12,024,233		 01/19/2020 -962,697
Initial CapEx (Outstanding): $130.00M
56.1% of Mkt.Cap		 $130.00M
112.77% of Mkt.Cap 		01/19/2020 $0.00M
Funding Option: n/a n/a 01/19/2020 n/a
Documentation: none PRODUCER 04/15/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/19/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.40M 1.40M 01/19/2020 0.00M
Measured & Indicated: 2.50M 2.50M 01/19/2020 0.00M
Inferred: 1.20M 1.20M 01/19/2020 0.00M
Reserves & Resources: 3.70M 3.70M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.26M 1.26M 01/19/2020 0.00M
Measured & Indicated: 2.05M 2.05M 01/19/2020 0.00M
Inferred: 0.54M 0.54M 01/19/2020 0.00M
Reserves & Resources: 2.59M 2.59M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
150,000oz.		 (guess) 
150,000oz.		 01/19/2020 0oz.
Cash Cost: $800 $800 01/19/2020 $0.00
Extra Operating Cost: $500 $500 01/19/2020 $0.00
Average Grade: 2.00 g/t 2.00 g/t 01/19/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/15/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 01/19/2020 0.00M
Annual Production: 150,000oz. 150,000oz. 01/19/2020 0oz.
Cash Cost: $800 $800 01/19/2020 $0
Extra Operating Cost: $400 $400 01/19/2020 $0
SILVER 01/19/2020
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 01/19/2020 0.00M
Measured & Indicated: n/a n/a 01/19/2020 0.00M
Inferred: n/a n/a 01/19/2020 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 01/19/2020 0.00M
Measured & Indicated: n/a n/a 01/19/2020 0.00M
Inferred: n/a n/a 01/19/2020 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 01/19/2020 $0.00
Extra Operating Cost: n/a n/a 01/19/2020 $0.00
Average Grade: n/a n/a 01/19/2020 n/a
Recovery Rate: n/a n/a 01/19/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/19/2020 0.00M
Annual Production: n/a n/a 01/19/2020 n/a
Cash Cost: n/a n/a 01/19/2020 n/a
Extra Operating Cost: n/a n/a 01/19/2020 n/a

Property

Last Analysis Data  (01/19/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Mt Morgan 100% (guess) 52,000 Both show
2 underground mines

1 open pit

3.5 million oz.
Total Land Package Size (ha): 52,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Mt Morgan 100% (guess) 52,000 Both show
2 underground mines

1 open pit

3.5 million oz.
Total Land Package Size (ha): 52,000  

Profitability (by resource)

Proven &
Probable		 01/19/2020
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.): 1.40M 1.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -8.99M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.26M 1.26M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -8.09M
Maximum Profit (Gold): $226.41M $603.99M n/a $377.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $226.41M $603.99M n/a $377.58M
Max Profit / Current MCap: 0.977 5.239 n/a 4.262
Max Profit Per Share (Gold): $0.98 $1.30 n/a $0.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.98 $1.30 n/a $0.32
Total Free Profit Per Share: $0.00 $0.95 n/a $0.95
FD Mkt. Cap / Gold Eq.: $183.92 $91.50 n/a $-92.43
FD Mkt. Cap / Silver Eq.: $2.12 $1.14 n/a $-0.98
FD Mkt. Cap / Per Metal
as % Spot Price:		 11.81% 4.61% n/a -7.21%
Measured &
Indicated		 01/19/2020
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -16.04M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.05M 2.05M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -13.17M
Maximum Profit (Gold): $368.72M $983.65M n/a $614.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $368.72M $983.65M n/a $614.92M
Max Profit / Current MCap: 1.591 8.532 n/a 6.941
Max Profit Per Share (Gold): $1.59 $2.12 n/a $0.52
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.59 $2.12 n/a $0.52
Total Free Profit Per Share: $0.14 $1.77 n/a $1.63
FD Mkt. Cap / Gold Eq.: $112.93 $56.18 n/a $-56.75
FD Mkt. Cap / Silver Eq.: $1.30 $0.70 n/a $-0.60
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.25% 2.83% n/a -4.42%

Reserves &
Resources		 01/19/2020
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.): 3.70M 3.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -23.75M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.59M 2.59M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -16.64M
Maximum Profit (Gold): $465.76M $1,242.50M n/a $776.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $465.76M $1,242.50M n/a $776.74M
Max Profit / Current MCap: 2.010 10.778 n/a 8.768
Max Profit Per Share (Gold): $2.01 $2.67 n/a $0.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.01 $2.67 n/a $0.66
Total Free Profit Per Share: $0.56 $2.33 n/a $1.76
FD Mkt. Cap / Gold Eq.: $89.41 $44.48 n/a $-44.93
FD Mkt. Cap / Silver Eq.: $1.03 $0.55 n/a $-0.48
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.74% 2.24% n/a -3.50%

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.