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

Black Cat Syndicate Ltd

www: www.blackcatsyndicate.com.au   email: admin@blackcatsyndicate.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:BC8 AUD

Description

Black Cat Syndicate Ltd are a gold focused junior, small producer with four exploration properties in Australia. They have approximately 2.8Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$186.44M which is a rise of roughly 66% over the last three months. As of 08/20/2024 they have ~A$20M debt and ~A$6.52M cash. They have 443M 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 08/20/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $112.09M $186.44M 08/20/2024
Total Assets: $10.10M $9.78M 08/20/2024
Total Liabilities: $0.61M $0.59M 08/20/2024
Current Assets: $6.73M $6.52M 08/20/2024
Current Liabilities: $0.61M $0.59M 08/20/2024
Total Debt: $20.20M $19.55M 08/20/2024
Cash: $6.73M $6.52M 08/20/2024
Enterprise Value: $125.55M $199.48M 04/27/1976
Cash Flow: $0.00M $48.40M never
Cash Flow Multiple: 0.00 3.85 never
Net Debt to
Cash Flow Ratio:		 n/a 0.27 never
Finance within 1 year: 08/20/2024
Misc 08/20/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 443,180,789 443,180,789 08/20/2024
Shares (FD): 469,000,000 469,000,000 08/20/2024
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 06/01/2024 08/20/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
50,000		 10/04/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
4,280,969		 10/04/2024
Initial CapEx (Outstanding): n/a n/a 08/20/2024
Funding Option: n/a n/a 08/20/2024
Documentation: none PRODUCER 11/15/2024
Future MCap Modifier: 0.2
Developer: Near-term Producer
 0.2
Developer: Near-term Producer
 08/20/2024
Cash Flow Multiplier: 8 8 08/20/2024

Resource Data

GOLD 08/20/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.33M 0.33M 08/20/2024
Measured & Indicated: 1.30M 1.30M 08/20/2024
Inferred: 1.50M 1.50M 08/20/2024
Reserves & Resources: 2.80M 2.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.30M 0.30M 08/20/2024
Measured & Indicated: 1.00M 1.00M 08/20/2024
Inferred: 0.68M 0.68M 08/20/2024
Reserves & Resources: 1.67M 1.67M never
C
U
R
R
E
N
T		 Annual Production: n/a (guess) 
50,000oz.		 10/04/2024
Cash Cost: n/a $1,100 10/04/2024
Extra Operating Cost: n/a $600 10/04/2024
Total: $1,550 $1,700 10/04/2024
Margin (Free Cash Flow): $968 (36%)
G
R
A
D
E		 Underground (Avg): n/a n/a 08/20/2024
Open Pit (Avg): n/a 2.50 g/t 08/09/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 08/20/2024
Annual Production: 100,000oz. 100,000oz. 08/20/2024
Cash Cost: $1,000 $1,100 10/04/2024
Extra Operating Cost: $550 $550 08/20/2024
SILVER 08/20/2024
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 08/20/2024
Measured & Indicated: n/a n/a 08/20/2024
Inferred: n/a n/a 08/20/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/20/2024
Measured & Indicated: n/a n/a 08/20/2024
Inferred: n/a n/a 08/20/2024
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 08/20/2024
Extra Operating Cost: n/a n/a 08/20/2024
Total: n/a n/a 08/20/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/20/2024
Open Pit (Avg): n/a n/a 08/09/2023
Recovery Rate: n/a n/a 08/20/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/20/2024
Annual Production: n/a n/a 08/20/2024
Cash Cost: n/a n/a 08/20/2024
Extra Operating Cost: n/a n/a 08/20/2024

Property

Last Analysis Data  (08/20/2024)
Stage Name Owned Au Ag Cu Notes
Exp Black Hills - South Three 100% show
Early exploration
Exp Coyote 100% show
Permitted high-grade open pit.

500K oz at 5 gpt
Exp Kal East 100% show
Development

1.3 million oz at 2.1 gpt
Exp Paulsens 100% show
Development
Total Land Package Size (ha): 132,900  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Black Hills - South Three 100% show
Early exploration
Exp Coyote 100% show
Permitted high-grade open pit.

500K oz at 5 gpt
Exp Kal East 100% show
Development

1.3 million oz at 2.1 gpt
Exp Paulsens 100% show
Development
Total Land Package Size (ha): 132,900  

Profitability (by resource)

Proven &
Probable		 08/20/2024
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.): 0.33M 0.33M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.30M 0.30M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $286.58M $287.47M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $286.58M $287.47M n/a
Max Profit / Current MCap: 2.557 1.542 n/a
Max Profit Per Share (Gold): $0.61 $0.61 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.61 $0.61 n/a
Total Free Profit Per Share: $0.26 $0.00 n/a
FD MCap / Gold Eq.: $377.40 $627.76 n/a
FD MCap / Silver Eq.: $4.42 $7.33 n/a
FD MCap / Per Metal
as % Spot Price:		 15.01% 23.53% n/a
Measured &
Indicated		 08/20/2024
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.): 1.30M 1.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.00M 1.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $960.46M $963.45M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $960.46M $963.45M n/a
Max Profit / Current MCap: 8.569 5.167 n/a
Max Profit Per Share (Gold): $2.05 $2.05 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.05 $2.05 n/a
Total Free Profit Per Share: $1.69 $1.44 n/a
FD MCap / Gold Eq.: $112.61 $187.31 n/a
FD MCap / Silver Eq.: $1.32 $2.19 n/a
FD MCap / Per Metal
as % Spot Price:		 4.48% 7.02% n/a

Reserves &
Resources		 08/20/2024
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.): 2.80M 2.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.67M 1.67M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,611.77M $1,616.78M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,611.77M $1,616.78M n/a
Max Profit / Current MCap: 14.380 8.672 n/a
Max Profit Per Share (Gold): $3.44 $3.45 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.44 $3.45 n/a
Total Free Profit Per Share: $3.08 $2.84 n/a
FD MCap / Gold Eq.: $67.10 $111.62 n/a
FD MCap / Silver Eq.: $0.79 $1.30 n/a
FD MCap / Per Metal
as % Spot Price:		 2.67% 4.18% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults