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
CVE:GOM
CAD
OTCMKTS:GDMRF
USD
Description
Golden Dawn Minerals Inc are a gold focused junior, late stage development company 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$0.92M 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.
Quick Links
Login to access
General Details
Financial
10/29/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$9.12M
$0.92M
09/29/2022
Total Assets:
$4.29M
$3.90M
10/29/2021
Total Liabilities:
$10.52M
$9.57M
10/29/2021
Current Assets:
$0.40M
$0.37M
10/29/2021
Current Liabilities:
$10.52M
$9.57M
10/29/2021
Total Debt:
$0.97M
$0.88M
10/29/2021
Cash:
$0.36M
$0.33M
10/29/2021
Enterprise Value:
$9.73M
$1.47M
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
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):
$2.50M27.4% of MCap
$2.50M272.69% of MCap
10/29/2021
Funding Option:
n/a
n/a
10/29/2021
Documentation:
none
PEA
09/29/2022
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: 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
Average Grade:
6.00 g/t
6.00 g/t
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
Average Grade:
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
British Columbia , Canada
Greenwood
100% (guess)
1,000
Underground
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
Exploration
British Columbia , Canada
Amigo
100% (guess)
n/a
Underground
n/a
Exploration
British Columbia , Canada
May Mac
100% (guess)
500
Underground
n/a
Total Land Package Size (ha):
1,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
British Columbia , Canada
Greenwood
100% (guess)
1,000
Underground
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
Exploration
British Columbia , Canada
Amigo
100% (guess)
n/a
Underground
n/a
Exploration
British Columbia , Canada
May Mac
100% (guess)
500
Underground
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
$97.69M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$73.86M
$97.69M
n/a
Max Profit / Current MCap:
8.096
106.550
n/a
Max Profit Per Share (Gold):
$1.11
$1.18
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.11
$1.18
n/a
Total Free Profit Per Share:
$0.94
$1.16
n/a
FD MCap / Gold Eq.:
$84.47
$8.49
n/a
FD MCap / Silver Eq.:
$1.13
$0.10
n/a
FD MCap / Per Metal as % Spot Price:
4.74%
0.42%
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
$118.04M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$89.25M
$118.04M
n/a
Max Profit / Current MCap:
9.783
128.748
n/a
Max Profit Per Share (Gold):
$1.35
$1.42
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.35
$1.42
n/a
Total Free Profit Per Share:
$1.18
$1.41
n/a
FD MCap / Gold Eq.:
$69.91
$7.03
n/a
FD MCap / Silver Eq.:
$0.94
$0.08
n/a
FD MCap / Per Metal as % Spot Price:
3.92%
0.35%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/29/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.8091
CAD 0.7364
12/10/2023
Spot Gold:
$1,783.90
$2,004.50
12/10/2023
Spot Silver:
$23.86
$22.97
12/10/2023
Gold:Silver Ratio:
74.77
87.27
12/10/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
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: