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

Banyan Gold Corp

www: banyangold.com   email: info@banyangold.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:BYN CAD
OTCMKTS:BYAGF USD

Description

Banyan Gold Corp are a gold focused junior, project generator with two exploration properties in Canada. They have approximately 7.8Moz. of gold in the reserves and resources category of which 2.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$209.62M which is a rise of roughly 312% over the last twelve months. As of 09/15/2024 they have no debt and ~C$10.16M cash. They have 375M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 09/15/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $50.82M $209.62M 03/15/2025
MCap (OS): $47.19M $193.14M 03/15/2025
Total Assets: $13.98M $13.78M 09/15/2024
Total Liabilities: $0.37M $0.36M 09/15/2024
Current Assets: $10.30M $10.16M 09/15/2024
Current Liabilities: $0.37M $0.36M 09/15/2024
Total Debt: $0.00M $0.00M 09/15/2024
Cash: $10.30M $10.16M 09/15/2024
Debt (Net): $-10.30M $-10.16M
Enterprise Value: $40.51M $199.47M 04/27/1976
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: 09/15/2024
Misc 09/15/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 328,793,649 375,000,000 03/15/2025
Shares (FD): 354,068,549 407,000,000 03/15/2025
Insider Ownership: n/a 25% 07/18/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Explorer never
Production ETA: n/a 01/01/2029 09/15/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/15/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/15/2024
Development Phase: none none 07/18/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 09/15/2024
Cash Flow Multiple: none none 07/18/2025

Resource Data

GOLD 09/15/2024
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 09/15/2024
Measured & Indicated: n/a 2.30M 07/18/2025
Inferred: 7.00M 5.50M 07/18/2025
Reserves & Resources: 7.00M 7.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/15/2024
Measured & Indicated: n/a 1.56M 07/18/2025
Inferred: 2.98M 2.34M 07/18/2025
Reserves & Resources: 2.98M 3.90M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 09/15/2024
Extra Operating Cost: $350 $350 09/15/2024
Total: $1,100 $1,100 09/15/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/15/2024
Open Pit (Avg): n/a 0.60 g/t 07/08/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 07/18/2025
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 09/15/2024
Annual Production: n/a n/a 09/15/2024
Cash Cost: n/a n/a 09/15/2024
Extra Operating Cost: n/a n/a 09/15/2024
SILVER 09/15/2024
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 09/15/2024
Measured & Indicated: n/a n/a 09/15/2024
Inferred: n/a n/a 09/15/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/15/2024
Measured & Indicated: n/a n/a 09/15/2024
Inferred: n/a n/a 09/15/2024
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 09/15/2024
Extra Operating Cost: n/a n/a 09/15/2024
Total: n/a n/a 09/15/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/15/2024
Open Pit (Avg): n/a n/a 09/19/2023
Recovery Rate: n/a n/a 09/15/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/15/2024
Annual Production: n/a n/a 09/15/2024
Cash Cost: n/a n/a 09/15/2024
Extra Operating Cost: n/a n/a 09/15/2024

Property

Last Analysis Data  (09/15/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aurmac
100 show
The Aurex and McQuesten gold properties are contiguous, comprising 8,230 hectares and 1,000 hectares respectively and are both highly prospective for intrusive-related gold mineralization, and include areas of historic gold production (lode and placer), in the prolific Mayo Mining District, Yukon Territory.

4 million oz (.6 gpt) and growing.

Size: 9,000 ha
Exp Nitra
100 show
Early exploration

Size: 30,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Aurmac
100 show
The Aurex and McQuesten gold properties are contiguous, comprising 8,230 hectares and 1,000 hectares respectively and are both highly prospective for intrusive-related gold mineralization, and include areas of historic gold production (lode and placer), in the prolific Mayo Mining District, Yukon Territory.

4 million oz (.6 gpt) and growing.

Size: 9,000 ha
Exp Nitra
100 show
Early exploration

Size: 30,000 ha

Profitability (by resource)

Proven &
Probable		 09/15/2024
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 09/15/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a 2.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a 1.56M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a $3,967.95M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a $3,967.95M n/a
Max Profit / Current MCap: n/a 18.929 n/a
Max Profit Per Share (Gold): n/a $9.75 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a $9.75 n/a
Total Free Profit Per Share: n/a $9.04 n/a
FD MCap / Gold Eq.: n/a $134.03 n/a
FD MCap / Silver Eq.: n/a $1.54 n/a
FD MCap / Per Metal
as % Spot Price:		 n/a 3.69% n/a
EV / Gold Eq.: n/a $127.54 n/a
EV / Silver Eq.: n/a $1.46 n/a
EV / Per Metal
as % Spot Price:		 n/a 3.51% n/a

Reserves &
Resources		 09/15/2024
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.): 7.00M 7.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.98M 3.90M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,419.66M $9,898.30M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,419.66M $9,898.30M n/a
Max Profit / Current MCap: 86.968 47.220 n/a
Max Profit Per Share (Gold): $12.48 $24.32 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $12.48 $24.32 n/a
Total Free Profit Per Share: $12.29 $23.61 n/a
FD MCap / Gold Eq.: $17.08 $53.73 n/a
FD MCap / Silver Eq.: $0.20 $0.62 n/a
FD MCap / Per Metal
as % Spot Price:		 0.66% 1.48% n/a
EV / Gold Eq.: $13.62 $51.13 n/a
EV / Silver Eq.: $0.16 $0.59 n/a
EV / Per Metal
as % Spot Price:		 0.53% 1.41% n/a

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.     ×