Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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$323.4M which is a rise of roughly 57% over the last four months. As of 09/24/2025 they have no debt and ~C$13.03M cash. They have 377M 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 09/24/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $205.93M $323.40M 09/24/2025
MCap (OS): $190.28M $298.83M 09/24/2025
Total Assets: $62.01M $62.25M 09/24/2025
Total Liabilities: $10.82M $10.86M 09/24/2025
Current Assets: $12.98M $13.03M 09/24/2025
Current Liabilities: $1.44M $1.45M 09/24/2025
Total Debt: $0.00M $0.00M 09/24/2025
Cash: $12.98M $13.03M 09/24/2025
Debt (Net): $-12.98M $-13.03M
Enterprise Value: $192.95M $310.37M 11/02/1979
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: 09/24/2025
Misc 09/24/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 377,000,000 377,000,000 09/24/2025
Shares (FD): 408,000,000 408,000,000 09/24/2025
Insider Ownership: 25% 25% 09/24/2025
Dividend (Annual): n/a n/a 09/24/2025
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Explorer never
Production ETA: n/a 01/01/2032 09/24/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/24/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/24/2025
Development Phase: PEA Underway PEA Underway 09/24/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 09/24/2025
Cash Flow Multiple: none none 09/24/2025

Resource Data

GOLD 09/24/2025
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 09/24/2025
Measured & Indicated: 2.30M 2.30M 09/24/2025
Inferred: 5.50M 5.50M 09/24/2025
Reserves & Resources: 7.80M 7.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/24/2025
Measured & Indicated: 1.56M 1.56M 09/24/2025
Inferred: 2.34M 2.34M 09/24/2025
Reserves & Resources: 3.90M 3.90M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 09/24/2025
Extra Operating Cost: $350 $350 09/24/2025
Total: $1,100 $1,100 09/24/2025
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 09/24/2025
Open Pit (Avg): n/a 0.60 g/t 09/24/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/24/2025
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 09/24/2025
Annual Production: n/a n/a 09/24/2025
Cash Cost: n/a n/a 09/24/2025
Extra Operating Cost: n/a n/a 09/24/2025
SILVER 09/24/2025
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 09/24/2025
Measured & Indicated: n/a n/a 09/24/2025
Inferred: n/a n/a 09/24/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/24/2025
Measured & Indicated: n/a n/a 09/24/2025
Inferred: n/a n/a 09/24/2025
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 09/24/2025
Extra Operating Cost: n/a n/a 09/24/2025
Total: n/a n/a 09/24/2025
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 09/24/2025
Open Pit (Avg): n/a n/a 09/24/2025
Recovery Rate: n/a n/a 09/24/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/24/2025
Annual Production: n/a n/a 09/24/2025
Cash Cost: n/a n/a 09/24/2025
Extra Operating Cost: n/a n/a 09/24/2025

Property

Last Analysis Data  (09/24/2025)
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		 09/24/2025
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		 09/24/2025
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.): 2.30M 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.: 1.56M 1.56M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,133.54M $5,242.86M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,133.54M $5,242.86M n/a
Max Profit / Current MCap: 20.072 16.212 n/a
Max Profit Per Share (Gold): $10.13 $12.85 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $10.13 $12.85 n/a
Total Free Profit Per Share: $9.43 $11.76 n/a
FD MCap / Gold Eq.: $131.67 $206.78 n/a
FD MCap / Silver Eq.: $1.55 $3.68 n/a
FD MCap / Per Metal
as % Spot Price:		 3.52% 4.64% n/a
EV / Gold Eq.: $123.37 $198.45 n/a
EV / Silver Eq.: $1.45 $3.53 n/a
EV / Per Metal
as % Spot Price:		 3.30% 4.46% n/a

Reserves &
Resources		 09/24/2025
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.): 7.80M 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.: 3.90M 3.90M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10,311.39M $13,078.65M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,311.39M $13,078.65M n/a
Max Profit / Current MCap: 50.072 40.441 n/a
Max Profit Per Share (Gold): $25.27 $32.06 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $25.27 $32.06 n/a
Total Free Profit Per Share: $24.57 $30.96 n/a
FD MCap / Gold Eq.: $52.78 $82.89 n/a
FD MCap / Silver Eq.: $0.62 $1.47 n/a
FD MCap / Per Metal
as % Spot Price:		 1.41% 1.86% n/a
EV / Gold Eq.: $49.46 $79.55 n/a
EV / Silver Eq.: $0.58 $1.42 n/a
EV / Per Metal
as % Spot Price:		 1.32% 1.79% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults