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

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
Calculated using the site's default values.  Re-calculate using:

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 0.4Moz. 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$56.45M which is a fall of roughly 23% over the last six months. As of 05/27/2024 they have ~A$1M debt and ~A$5.21M cash. They have 3,757M 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 05/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $73.25M $56.45M 05/27/2024
Total Assets: $36.54M $35.84M 05/27/2024
Total Liabilities: $7.31M $7.17M 05/27/2024
Current Assets: $6.64M $6.52M 05/27/2024
Current Liabilities: $3.99M $3.91M 05/27/2024
Total Debt: $0.66M $0.65M 05/27/2024
Cash: $5.32M $5.21M 05/27/2024
Enterprise Value: $68.60M $51.88M 08/24/1971
Cash Flow: $21.29M $29.14M never
Cash Flow Multiple: 3.44 1.94 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 05/27/2024
Misc 05/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 3,757,000,000 3,757,000,000 05/27/2024
Shares (FD): 3,937,000,000 3,937,000,000 05/27/2024
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 05/27/2024
Production (Gold Eq Oz.): (guess) 
25,000		 (guess) 
25,000		 05/27/2024
Production (Silver Eq Oz.): (guess) 
1,857,425		 (guess) 
2,134,529		 05/27/2024
Initial CapEx (Outstanding): n/a n/a 05/27/2024
Funding Option: n/a n/a 05/27/2024
Documentation: none PRODUCER 05/27/2024
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 05/20/2023
Cash Flow Multiplier: 5 5 05/27/2024

Resource Data

GOLD 05/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.20M 0.20M 05/27/2024
Measured & Indicated: 0.30M 0.30M 05/27/2024
Inferred: 0.10M 0.10M 05/27/2024
Reserves & Resources: 0.40M 0.40M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.17M 0.17M 05/27/2024
Measured & Indicated: 0.24M 0.24M 05/27/2024
Inferred: 0.04M 0.04M 05/27/2024
Reserves & Resources: 0.28M 0.28M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
25,000oz.		 (guess) 
25,000oz.		 05/27/2024
Cash Cost: $1,000 $1,000 05/27/2024
Extra Operating Cost: $500 $500 05/27/2024
Total: $1,500 $1,500 05/27/2024
Margin (Free Cash Flow): $852 (36%) $1,166 (44%)
G
R
A
D
E		 Underground (Avg): n/a n/a 05/27/2024
Open Pit (Avg): n/a 1.30 g/t 03/25/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/27/2024
F
U
T
U
R
E		 Proven & Probable: 0.30M 0.30M 05/27/2024
Annual Production: 30,000oz. 30,000oz. 05/27/2024
Cash Cost: $1,100 $1,100 05/27/2024
Extra Operating Cost: $500 $500 05/27/2024
SILVER 05/27/2024
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 05/27/2024
Measured & Indicated: n/a n/a 05/27/2024
Inferred: n/a n/a 05/27/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/27/2024
Measured & Indicated: n/a n/a 05/27/2024
Inferred: n/a n/a 05/27/2024
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 05/27/2024
Extra Operating Cost: n/a n/a 05/27/2024
Total: n/a n/a 05/27/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/27/2024
Open Pit (Avg): n/a n/a 05/20/2023
Recovery Rate: n/a n/a 05/27/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/27/2024
Annual Production: n/a n/a 05/27/2024
Cash Cost: n/a n/a 05/27/2024
Extra Operating Cost: n/a n/a 05/27/2024

Property

Last Analysis Data  (05/27/2024)
Stage Name Owned Au Ag Cu Notes
Exp Jaurdi 100% show
Several open pits.

Producing 30K a year.
Total Land Package Size (ha): 12,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Jaurdi 100% show
Several open pits.

Producing 30K a year.
Total Land Package Size (ha): 12,000  

Profitability (by resource)

Proven &
Probable		 05/27/2024
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.: 0.17M 0.17M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $144.76M $198.15M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $144.76M $198.15M n/a
Max Profit / Current MCap: 1.976 3.510 n/a
Max Profit Per Share (Gold): $0.04 $0.05 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.04 $0.05 n/a
Total Free Profit Per Share: $0.01 $0.03 n/a
FD MCap / Gold Eq.: $430.86 $332.04 n/a
FD MCap / Silver Eq.: $5.80 $3.89 n/a
FD MCap / Per Metal
as % Spot Price:		 18.32% 12.46% n/a
Measured &
Indicated		 05/27/2024
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.): 0.30M 0.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.24M 0.24M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $202.66M $277.41M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $202.66M $277.41M n/a
Max Profit / Current MCap: 2.767 4.915 n/a
Max Profit Per Share (Gold): $0.05 $0.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.05 $0.07 n/a
Total Free Profit Per Share: $0.02 $0.05 n/a
FD MCap / Gold Eq.: $307.76 $237.17 n/a
FD MCap / Silver Eq.: $4.14 $2.78 n/a
FD MCap / Per Metal
as % Spot Price:		 13.09% 8.90% n/a

Reserves &
Resources		 05/27/2024
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.): 0.40M 0.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.28M 0.28M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $238.85M $326.95M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $238.85M $326.95M n/a
Max Profit / Current MCap: 3.261 5.792 n/a
Max Profit Per Share (Gold): $0.06 $0.08 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.06 $0.08 n/a
Total Free Profit Per Share: $0.03 $0.06 n/a
FD MCap / Gold Eq.: $261.13 $201.23 n/a
FD MCap / Silver Eq.: $3.51 $2.36 n/a
FD MCap / Per Metal
as % Spot Price:		 11.10% 7.55% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults