Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Golden Dawn Minerals Inc

www: www.goldendawnminerals.com   email: allinfo@goldendawnminerals.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:GOM CAD
OTCMKTS:GDMRF USD

Description

Golden Dawn Minerals Inc are a gold focused junior, late stage developer with one mine in development in Canada and two exploration properties. They have approximately 0.2Moz. of gold in the reserves and resources category of which 0.15Moz. are in the measured and indicated category. They have a market capitalisation of ~C$0.91M which is a fall of roughly 90% over the last two years. As of 10/29/2021 they have ~C$1M debt and ~C$0.33M cash. They have 61M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 10/29/2021
Last
Analysis
Data

Current Data
Item Value Value Updated
MCap (FD): $9.12M $0.91M 09/29/2022
Total Assets: $4.29M $3.87M 10/29/2021
Total Liabilities: $10.52M $9.50M 10/29/2021
Current Assets: $0.40M $0.37M 10/29/2021
Current Liabilities: $10.52M $9.50M 10/29/2021
Total Debt: $0.97M $0.88M 10/29/2021
Cash: $0.36M $0.33M 10/29/2021
Enterprise Value: $9.73M $1.46M 01/17/1970
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: 10/29/2021
Misc 10/29/2021
Last
Analysis
Data

Current Data
Item Value Value Updated
Shares Outstanding: 44,076,000 61,000,000 09/29/2022
Shares (FD): 66,325,000 83,000,000 09/29/2022
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 n/a 10/29/2021
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
10/29/2021
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
10/29/2021
Initial CapEx (Outstanding): $2.50M
27.4% of MCap
$2.50M
274.83% of MCap
10/29/2021
Funding Option: n/a n/a 10/29/2021
Documentation: none PEA 09/29/2022
Future MCap Modifier: 0.1
Developer: Likely Path to Production
0.1
Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier: 5 8 04/12/2023

Resource Data

GOLD 10/29/2021
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 10/29/2021
Measured & Indicated: 0.15M 0.15M 10/29/2021
Inferred: 0.05M 0.05M 10/29/2021
Reserves & Resources: 0.20M 0.20M never
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 10/29/2021
Measured & Indicated: 0.11M 0.11M 10/29/2021
Inferred: 0.02M 0.02M 10/29/2021
Reserves & Resources: 0.13M 0.13M never
C
U
R
R
E
N
T
Annual Production: n/a n/a
Cash Cost: n/a n/a 10/29/2021
Extra Operating Cost: n/a n/a 10/29/2021
Total: $1,100 $1,100 10/29/2021
Margin (Free Cash Flow): n/a
G
R
A
D
E
Underground (Avg): 6.00 g/t 6.00 g/t 10/29/2021
Open Pit (Avg): n/a n/a 10/29/2021
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/29/2022
F
U
T
U
R
E
Proven & Probable: 0.15M 0.15M 10/29/2021
Annual Production: 15,000oz. 15,000oz. 10/29/2021
Cash Cost: $700 $700 10/29/2021
Extra Operating Cost: $400 $400 10/29/2021
SILVER 10/29/2021
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 10/29/2021
Measured & Indicated: n/a n/a 10/29/2021
Inferred: n/a n/a 10/29/2021
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 10/29/2021
Measured & Indicated: n/a n/a 10/29/2021
Inferred: n/a n/a 10/29/2021
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 10/29/2021
Extra Operating Cost: n/a n/a 10/29/2021
Total: n/a n/a 10/29/2021
Margin (Free Cash Flow): n/a
G
R
A
D
E
Underground (Avg): n/a n/a 10/29/2021
Open Pit (Avg): n/a n/a 10/29/2021
Recovery Rate: n/a n/a 10/29/2021
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/29/2021
Annual Production: n/a n/a 10/29/2021
Cash Cost: n/a n/a 10/29/2021
Extra Operating Cost: n/a n/a 10/29/2021

Property

Last Analysis Data  (10/29/2021)
Stage Name Owned Au Ag Cu Notes
Dev Greenwood 100% show
Greenwood Precious Metals Project consisting of the Lexington and Golden Crown properties located in the Greenwood Mining Division, South Central British Columbia, Canada.

Lexington is a past producing mine
Exp Amigo 100% n/a
Exp May Mac 100% n/a
Total Land Package Size (ha): 1,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Greenwood 100% show
Greenwood Precious Metals Project consisting of the Lexington and Golden Crown properties located in the Greenwood Mining Division, South Central British Columbia, Canada.

Lexington is a past producing mine
Exp Amigo 100% n/a
Exp May Mac 100% n/a
Total Land Package Size (ha): 1,500  

Profitability (by resource)

Proven &
Probable
10/29/2021
Last Analysis Data

Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:
n/a n/a n/a
Measured &
Indicated
10/29/2021
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.): 0.15M 0.15M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.11M 0.11M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $73.86M $144.15M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $73.86M $144.15M n/a
Max Profit / Current MCap: 8.096 158.465 n/a
Max Profit Per Share (Gold): $1.11 $1.74 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.11 $1.74 n/a
Total Free Profit Per Share: $0.94 $1.72 n/a
FD MCap / Gold Eq.: $84.47 $8.42 n/a
FD MCap / Silver Eq.: $1.13 $0.11 n/a
FD MCap / Per Metal
as % Spot Price:
4.74% 0.35% n/a

Reserves &
Resources
10/29/2021
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.): 0.20M 0.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.13M 0.13M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $89.25M $174.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $89.25M $174.18M n/a
Max Profit / Current MCap: 9.783 191.478 n/a
Max Profit Per Share (Gold): $1.35 $2.10 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.35 $2.10 n/a
Total Free Profit Per Share: $1.18 $2.08 n/a
FD MCap / Gold Eq.: $69.91 $6.97 n/a
FD MCap / Silver Eq.: $0.94 $0.09 n/a
FD MCap / Per Metal
as % Spot Price:
3.92% 0.29% n/a

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.     ×