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

Black Dragon Gold Corp

www: www.blackdragongold.com   email: info@blackdragongold.com
Category: Junior: Late Stage Developer
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:BDG AUD
OTCMKTS:BDGCF USD

Description

Black Dragon Gold Corp are a gold focused junior, late stage developer with one mine in development in Spain and two exploration properties. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$8.3M which is a rise of roughly 78% over the last twelve months. As of 11/24/2023 they have no debt and ~C$0.5M cash. They have 201M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 11/24/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $4.67M $8.30M 11/24/2023
Total Assets: $1.46M $1.43M 11/24/2023
Total Liabilities: $0.11M $0.11M 11/24/2023
Current Assets: $0.73M $0.72M 11/24/2023
Current Liabilities: $0.11M $0.11M 11/24/2023
Total Debt: $0.00M $0.00M 11/24/2023
Cash: $0.51M $0.50M 11/24/2023
Enterprise Value: $4.16M $7.80M 04/01/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 11/24/2023
Misc 11/24/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 201,000,000 201,000,000 11/24/2023
Shares (FD): 245,000,000 245,000,000 11/24/2023
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 01/01/2025 11/24/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/24/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/24/2023
Initial CapEx (Outstanding): $95.00M
2035% of MCap		 $95.00M
1144.21% of MCap 		11/24/2023
Funding Option: n/a n/a 11/24/2023
Documentation: none PEA 11/24/2023
Future MCap Modifier: 0.05
Developer: Early Development
 0.05
Developer: Early Development
 11/24/2023
Cash Flow Multiplier: 5 5 11/24/2023

Resource Data

GOLD 11/24/2023
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 11/24/2023
Measured & Indicated: 1.00M 1.00M 11/24/2023
Inferred: 0.10M 0.10M 11/24/2023
Reserves & Resources: 1.10M 1.10M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/24/2023
Measured & Indicated: 0.72M 0.72M 11/24/2023
Inferred: 0.05M 0.05M 11/24/2023
Reserves & Resources: 0.77M 0.77M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/24/2023
Extra Operating Cost: n/a n/a 11/24/2023
Total: $1,450 $1,450 11/24/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 11/24/2023
Open Pit (Avg): n/a n/a 11/24/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/24/2023
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 11/24/2023
Annual Production: 75,000oz. 75,000oz. 11/24/2023
Cash Cost: $950 $950 11/24/2023
Extra Operating Cost: $500 $500 11/24/2023
SILVER 11/24/2023
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 11/24/2023
Measured & Indicated: n/a n/a 11/24/2023
Inferred: n/a n/a 11/24/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/24/2023
Measured & Indicated: n/a n/a 11/24/2023
Inferred: n/a n/a 11/24/2023
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 11/24/2023
Extra Operating Cost: n/a n/a 11/24/2023
Total: n/a n/a 11/24/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/24/2023
Open Pit (Avg): n/a n/a 11/24/2023
Recovery Rate: n/a n/a 11/24/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/24/2023
Annual Production: n/a n/a 11/24/2023
Cash Cost: n/a n/a 11/24/2023
Extra Operating Cost: n/a n/a 11/24/2023

Property

Last Analysis Data  (11/24/2023)
Stage Name Owned Au Ag Cu Notes
Exp Ivan Well 100% show
Early exploration
Exp Padbury 100% show
Early exploration
Dev Salave 100% show
Production forecasted for 2017
Feasibility underway.
Need final permits.
Total Land Package Size (ha): 52,400  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Ivan Well 100% show
Early exploration
Exp Padbury 100% show
Early exploration
Dev Salave 100% show
Production forecasted for 2017
Feasibility underway.
Need final permits.
Total Land Package Size (ha): 52,400  

Profitability (by resource)

Proven &
Probable		 11/24/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 11/24/2023
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.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.72M 0.72M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $397.22M $876.89M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $397.22M $876.89M n/a
Max Profit / Current MCap: 85.090 105.615 n/a
Max Profit Per Share (Gold): $1.62 $3.58 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.62 $3.58 n/a
Total Free Profit Per Share: $1.59 $3.53 n/a
FD MCap / Gold Eq.: $6.48 $11.53 n/a
FD MCap / Silver Eq.: $0.08 $0.13 n/a
FD MCap / Per Metal
as % Spot Price:		 0.32% 0.43% n/a

Reserves &
Resources		 11/24/2023
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.): 1.10M 1.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $422.05M $931.69M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $422.05M $931.69M n/a
Max Profit / Current MCap: 90.408 112.216 n/a
Max Profit Per Share (Gold): $1.72 $3.80 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.72 $3.80 n/a
Total Free Profit Per Share: $1.69 $3.75 n/a
FD MCap / Gold Eq.: $6.10 $10.85 n/a
FD MCap / Silver Eq.: $0.07 $0.13 n/a
FD MCap / Per Metal
as % Spot Price:		 0.30% 0.41% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults