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

Beacon Minerals Ltd

www: beaconminerals.com.au   email: admin@beaconminerals.com.au
Category: Junior: Small Producer
Rating & Risk: Login to view
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$59M which is a fall of roughly 35% over the last five months. As of 05/16/2022 they have no debt and ~A$9.69M cash. They have 3,641M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 05/16/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $90.88M $59.00M 05/16/2022 $-31.88M
Total Assets: $38.14M $35.53M 05/16/2022 $-2.62M
Total Liabilities: $7.63M $7.11M 05/16/2022 $-0.52M
Current Assets: $19.42M $18.09M 05/16/2022 $-1.33M
Current Liabilities: $4.16M $3.88M 05/16/2022 $-0.29M
Total Debt: $0.00M $0.00M 05/16/2022 $0.00M
Cash: $10.40M $9.69M 05/16/2022 $-0.71M
Enterprise Value: $80.47M $49.31M 07/25/1971 $-31.17M
Cash Flow: $10.01M $10.25M never $0.24M
Cash Flow Multiple: 9.08 5.76 never -3.33
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) 
2,557,514
05/16/2022 19,533
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 0.13M
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 0.11M
Maximum Profit (Gold): $85.06M $87.11M n/a $2.05M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $85.06M $87.11M n/a $2.05M
Max Profit / Current MCap: 0.936 1.477 n/a 0.541
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 $347.03 n/a $-187.54
FD Mkt. Cap / Silver Eq.: $6.32 $4.07 n/a $-2.25
FD Mkt. Cap / Per Metal
as % Spot Price:
29.27% 18.88% n/a -10.39%
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 0.20M
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 0.15M
Maximum Profit (Gold): $119.08M $121.95M n/a $2.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $119.08M $121.95M n/a $2.87M
Max Profit / Current MCap: 1.310 2.067 n/a 0.757
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 $0.01 n/a $0.01
FD Mkt. Cap / Gold Eq.: $381.84 $247.88 n/a $-133.96
FD Mkt. Cap / Silver Eq.: $4.51 $2.91 n/a $-1.61
FD Mkt. Cap / Per Metal
as % Spot Price:
20.91% 13.49% n/a -7.42%

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 0.23M
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 0.17M
Maximum Profit (Gold): $129.71M $132.84M n/a $3.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $129.71M $132.84M n/a $3.13M
Max Profit / Current MCap: 1.427 2.252 n/a 0.824
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 $0.01 n/a $0.01
FD Mkt. Cap / Gold Eq.: $350.54 $227.56 n/a $-122.98
FD Mkt. Cap / Silver Eq.: $4.14 $2.67 n/a $-1.47
FD Mkt. Cap / Per Metal
as % Spot Price:
19.19% 12.38% n/a -6.81%

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.     ×