Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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$73.55M which is a fall of roughly 9% over the last eleven months. As of 05/20/2023 they have ~A$1M debt and ~A$5.15M cash. They have 3,757M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
05/20/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$81.19M
$73.55M
05/20/2023
$-7.64M
Total Assets:
$36.59M
$35.43M
05/20/2023
$-1.16M
Total Liabilities:
$7.32M
$7.09M
05/20/2023
$-0.23M
Current Assets:
$6.65M
$6.44M
05/20/2023
$-0.21M
Current Liabilities:
$3.99M
$3.87M
05/20/2023
$-0.13M
Total Debt:
$0.67M
$0.64M
05/20/2023
$-0.02M
Cash:
$5.32M
$5.15M
05/20/2023
$-0.17M
Enterprise Value:
$76.53M
$69.04M
03/09/1972
$-7.49M
Cash Flow:
$15.83M
$28.76M
never
$12.93M
Cash Flow Multiple:
5.13
2.56
never
-2.57
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
05/20/2023
n/a
Misc
05/20/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
3,757,000,000
3,757,000,000
05/20/2023
0
Shares (FD):
3,937,000,000
3,937,000,000
05/20/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
05/20/2023
n/a
Production (Gold Eq Oz.):
(guess) 30,000
(guess) 30,000
05/20/2023
0
Production (Silver Eq Oz.) :
(guess) 2,489,635
(guess) 2,522,094
05/20/2023
32,459
Initial CapEx (Outstanding):
n/a
n/a
05/20/2023
n/a
Funding Option:
n/a
n/a
05/20/2023
n/a
Documentation:
none
PRODUCER
03/25/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
05/20/2023
0
Cash Flow Multiplier:
5
5
04/21/2023
0.00
Resource Data
GOLD
05/20/2023 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
05/20/2023
0.00M
Measured & Indicated:
0.30M
0.30M
05/20/2023
0.00M
Inferred:
0.05M
0.05M
05/20/2023
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
05/20/2023
0.00M
Measured & Indicated:
0.24M
0.24M
05/20/2023
0.00M
Inferred:
0.02M
0.02M
05/20/2023
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.
05/20/2023
0oz.
Cash Cost:
$1,000
$1,000
05/20/2023
$0.00
Extra Operating Cost:
$450
$450
05/20/2023
$0.00
G R A D E
Underground (Avg):
1.30 g/t
n/a
03/25/2024
n/a
Open Pit (Avg):
n/a
1.30 g/t
03/25/2024
1.30 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
03/25/2024
0.00%
F U T U R E
Proven & Probable:
0.30M
0.30M
05/20/2023
0.00M
Annual Production:
30,000oz.
30,000oz.
05/20/2023
0oz.
Cash Cost:
$1,100
$1,100
05/20/2023
$0
Extra Operating Cost:
$500
$500
05/20/2023
$0
SILVER
05/20/2023 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
05/20/2023
0.00M
Measured & Indicated:
n/a
n/a
05/20/2023
0.00M
Inferred:
n/a
n/a
05/20/2023
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
05/20/2023
0.00M
Measured & Indicated:
n/a
n/a
05/20/2023
0.00M
Inferred:
n/a
n/a
05/20/2023
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
05/20/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/20/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
05/20/2023
n/a
Open Pit (Avg):
n/a
n/a
05/20/2023
n/a
Recovery Rate:
n/a
n/a
05/20/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/20/2023
0.00M
Annual Production:
n/a
n/a
05/20/2023
n/a
Cash Cost:
n/a
n/a
05/20/2023
n/a
Extra Operating Cost:
n/a
n/a
05/20/2023
n/a
Property
Last Analysis Data (05/20/2023)
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
05/20/2023 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
0.22M
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
0.18M
Maximum Profit (Gold):
$89.69M
$162.96M
n/a
$73.27M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$89.69M
$162.96M
n/a
$73.27M
Max Profit / Current MCap:
1.105
2.216
n/a
1.111
Max Profit Per Share (Gold):
$0.02
$0.04
n/a
$0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.02
$0.04
n/a
$0.02
Total Free Profit Per Share:
$0.00
$0.01
n/a
$0.01
FD MCap / Gold Eq.:
$477.56
$432.64
n/a
$-44.92
FD MCap / Silver Eq.:
$5.75
$5.15
n/a
$-0.61
FD MCap / Per Metal as % Spot Price:
24.15%
17.96%
n/a
-6.19%
Measured & Indicated
05/20/2023 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
0.32M
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
0.26M
Maximum Profit (Gold):
$125.57M
$228.15M
n/a
$102.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$125.57M
$228.15M
n/a
$102.58M
Max Profit / Current MCap:
1.547
3.102
n/a
1.555
Max Profit Per Share (Gold):
$0.03
$0.06
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.06
n/a
$0.03
Total Free Profit Per Share:
$0.00
$0.03
n/a
$0.03
FD MCap / Gold Eq.:
$341.11
$309.03
n/a
$-32.08
FD MCap / Silver Eq.:
$4.11
$3.68
n/a
$-0.43
FD MCap / Per Metal as % Spot Price:
17.25%
12.83%
n/a
-4.42%
Reserves & Resources
05/20/2023 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
0.38M
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
0.28M
Maximum Profit (Gold):
$136.78M
$248.52M
n/a
$111.74M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$136.78M
$248.52M
n/a
$111.74M
Max Profit / Current MCap:
1.685
3.379
n/a
1.694
Max Profit Per Share (Gold):
$0.03
$0.06
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.03
$0.06
n/a
$0.03
Total Free Profit Per Share:
$0.00
$0.03
n/a
$0.03
FD MCap / Gold Eq.:
$313.15
$283.70
n/a
$-29.45
FD MCap / Silver Eq.:
$3.77
$3.37
n/a
$-0.40
FD MCap / Per Metal as % Spot Price:
15.84%
11.78%
n/a
-4.06%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/20/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6652
AUD 0.6442
04/18/2024
Spot Gold:
$1,977.60
$2,408.60
04/18/2024
$431.00
Spot Silver:
$23.83
$28.65
04/18/2024
$4.82
Gold:Silver Ratio:
82.99
84.07
04/18/2024
1.08
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: