Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:BCN
AUD
Description
Beacon Minerals Ltd are a gold focused junior, small producer with one exploration property in Australia. They have approximately 0.35Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$82.74M which is a fall of roughly 9% over the last nine months. As of 05/16/2022 they have no debt and ~A$10.42M cash. They have 3,641M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
05/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$90.88M
$82.74M
05/16/2022
$-8.14M
Total Assets:
$38.14M
$38.20M
05/16/2022
$0.06M
Total Liabilities:
$7.63M
$7.64M
05/16/2022
$0.01M
Current Assets:
$19.42M
$19.45M
05/16/2022
$0.03M
Current Liabilities:
$4.16M
$4.17M
05/16/2022
$0.01M
Total Debt:
$0.00M
$0.00M
05/16/2022
$0.00M
Cash:
$10.40M
$10.42M
05/16/2022
$0.02M
Enterprise Value:
$80.47M
$72.32M
04/16/1972
$-8.15M
Cash Flow:
$10.01M
$11.17M
never
$1.16M
Cash Flow Multiple:
9.08
7.41
never
-1.67
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
05/16/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
05/16/2022
0.00%
Misc
05/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
3,641,000,000
3,641,000,000
05/16/2022
0
Shares (FD):
3,971,000,000
3,971,000,000
05/16/2022
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
05/16/2022
n/a
Production (Gold Eq Oz.):
(guess) 30,000
(guess) 30,000
05/16/2022
0
Production (Silver Eq Oz.) :
(guess) 2,537,981
(guess) 2,513,669
05/16/2022
-24,312
Initial CapEx (Outstanding):
n/a
n/a
05/16/2022
n/a
Funding Option:
n/a
n/a
05/16/2022
n/a
Documentation:
none
PRODUCER
05/16/2022
n/a
Value Adjustment:
50%
50%
never
0%
Resource Data
GOLD
05/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.20M
0.20M
05/16/2022
0.00M
Measured & Indicated:
0.30M
0.30M
05/16/2022
0.00M
Inferred:
0.05M
0.05M
05/16/2022
0.00M
Reserves & Resources:
0.35M
0.35M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.17M
0.17M
05/16/2022
0.00M
Measured & Indicated:
0.24M
0.24M
05/16/2022
0.00M
Inferred:
0.02M
0.02M
05/16/2022
0.00M
Reserves & Resources:
0.26M
0.26M
never
0.00M
C U R R E N T
Annual Production:
(guess) 30,000oz.
(guess) 30,000oz.
05/16/2022
0oz.
Cash Cost:
$900
$900
05/16/2022
$0.00
Extra Operating Cost:
$450
$450
05/16/2022
$0.00
Average Grade:
1.30 g/t
1.30 g/t
05/16/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/16/2022
0.00%
F U T U R E
Proven & Probable:
0.30M
0.30M
05/16/2022
0.00M
Annual Production:
30,000oz.
30,000oz.
05/16/2022
0oz.
Cash Cost:
$900
$900
05/16/2022
$0
Extra Operating Cost:
$450
$450
05/16/2022
$0
SILVER
05/16/2022 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
05/16/2022
0.00M
Measured & Indicated:
n/a
n/a
05/16/2022
0.00M
Inferred:
n/a
n/a
05/16/2022
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
05/16/2022
0.00M
Measured & Indicated:
n/a
n/a
05/16/2022
0.00M
Inferred:
n/a
n/a
05/16/2022
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
05/16/2022
$0.00
Extra Operating Cost:
n/a
n/a
05/16/2022
$0.00
Average Grade:
n/a
n/a
05/16/2022
n/a
Recovery Rate:
n/a
n/a
05/16/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/16/2022
0.00M
Annual Production:
n/a
n/a
05/16/2022
n/a
Cash Cost:
n/a
n/a
05/16/2022
n/a
Extra Operating Cost:
n/a
n/a
05/16/2022
n/a
Property
Last Analysis Data (05/16/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia , Australia
Jaurdi
100% (guess)
12,000
Open Pit
show
Several open pits.
Producing 30K a year.
Total Land Package Size (ha):
12,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Australia , Australia
Jaurdi
100% (guess)
12,000
Open Pit
show
Several open pits.
Producing 30K a year.
Total Land Package Size (ha):
12,000
Profitability (by resource)
Proven & Probable
05/16/2022 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.):
0.20M
0.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.16M
P L A U S I B L E
Gold Eq. Oz.:
0.17M
0.17M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.14M
Maximum Profit (Gold):
$85.06M
$94.94M
n/a
$9.89M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$85.06M
$94.94M
n/a
$9.89M
Max Profit / Current MCap:
0.936
1.147
n/a
0.212
Max Profit Per Share (Gold):
$0.02
$0.02
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.02
$0.02
n/a
$0.00
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$534.57
$486.72
n/a
$-47.85
FD Mkt. Cap / Silver Eq.:
$6.32
$5.81
n/a
$-0.51
FD Mkt. Cap / Per Metal as % Spot Price:
29.27%
25.86%
n/a
-3.40%
Measured & Indicated
05/16/2022 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.):
0.30M
0.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.24M
P L A U S I B L E
Gold Eq. Oz.:
0.24M
0.24M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.19M
Maximum Profit (Gold):
$119.08M
$132.92M
n/a
$13.84M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$119.08M
$132.92M
n/a
$13.84M
Max Profit / Current MCap:
1.310
1.606
n/a
0.296
Max Profit Per Share (Gold):
$0.03
$0.03
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.03
n/a
$0.00
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$381.84
$347.66
n/a
$-34.18
FD Mkt. Cap / Silver Eq.:
$4.51
$4.15
n/a
$-0.36
FD Mkt. Cap / Per Metal as % Spot Price:
20.91%
18.47%
n/a
-2.43%
Reserves & Resources
05/16/2022 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.):
0.35M
0.35M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.28M
P L A U S I B L E
Gold Eq. Oz.:
0.26M
0.26M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.21M
Maximum Profit (Gold):
$129.71M
$144.79M
n/a
$15.08M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$129.71M
$144.79M
n/a
$15.08M
Max Profit / Current MCap:
1.427
1.750
n/a
0.323
Max Profit Per Share (Gold):
$0.03
$0.04
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.04
n/a
$0.00
Total Free Profit Per Share:
$0.00
$0.01
n/a
$0.01
FD Mkt. Cap / Gold Eq.:
$350.54
$319.16
n/a
$-31.38
FD Mkt. Cap / Silver Eq.:
$4.14
$3.81
n/a
$-0.33
FD Mkt. Cap / Per Metal as % Spot Price:
19.19%
16.96%
n/a
-2.23%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6935
AUD 0.6946
02/09/2023
Spot Gold:
$1,826.50
$1,881.90
02/09/2023
$55.40
Spot Silver:
$21.59
$22.46
02/09/2023
$0.87
Gold:Silver Ratio:
84.60
83.79
02/09/2023
-0.81
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: