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

Bassari Resources Ltd

www: www.bassariresources.com   email: admin@bassariresources.com
Category: Junior: Potential Exists
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:BSR AUD

Description

Bassari Resources Ltd are a gold focused junior explorer with one mine in development in Senegal. They have approximately 0.73Moz. of gold in the reserves and resources category of which 0.23Moz. are in the measured and indicated category. They have a market capitalisation of ~A$17.46M which is a fall of roughly 30% over the last two years. As of 08/30/2022 they have ~A$10M debt and ~A$0.94M cash. They have 2,418M 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 08/30/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $25.09M $17.46M 08/30/2022
Total Assets: $53.08M $48.03M 08/30/2022
Total Liabilities: $15.17M $13.72M 08/30/2022
Current Assets: $1.03M $0.94M 08/30/2022
Current Liabilities: $12.41M $11.23M 08/30/2022
Total Debt: $11.03M $9.98M 08/30/2022
Cash: $1.03M $0.94M 08/30/2022
Enterprise Value: $35.09M $26.51M 11/03/1970
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: 08/30/2022
Misc 08/30/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 2,418,000,000 2,418,000,000 08/30/2022
Shares (FD): 2,800,000,000 2,800,000,000 08/30/2022
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 12/01/2019 08/30/2022
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/30/2022
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/30/2022
Initial CapEx (Outstanding): $12.00M
47.83% of MCap		 $12.00M
68.71% of MCap 		08/30/2022
Funding Option: n/a n/a 08/30/2022
Documentation: none FS 08/30/2024
Future MCap Modifier: 0.02
PG/Explorer: Average Project
 0.02
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiplier: none none 08/30/2024

Resource Data

GOLD 08/30/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.10M 0.10M 08/30/2022
Measured & Indicated: 0.23M 0.23M 08/30/2022
Inferred: 0.50M 0.50M 08/30/2022
Reserves & Resources: 0.73M 0.73M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.09M 0.09M 08/30/2022
Measured & Indicated: 0.18M 0.18M 08/30/2022
Inferred: 0.23M 0.23M 08/30/2022
Reserves & Resources: 0.41M 0.41M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 08/30/2022
Extra Operating Cost: n/a n/a 08/30/2022
Total: $1,100 $1,100 08/30/2022
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 2.60 g/t n/a 08/30/2022
Open Pit (Avg): n/a 2.60 g/t 08/30/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/30/2024
F
U
T
U
R
E		 Proven & Probable: 0.40M 0.40M 08/30/2022
Annual Production: 35,000oz. 35,000oz. 08/30/2022
Cash Cost: $750 $750 08/30/2022
Extra Operating Cost: $350 $350 08/30/2022
SILVER 08/30/2022
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 08/30/2022
Measured & Indicated: n/a n/a 08/30/2022
Inferred: n/a n/a 08/30/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/30/2022
Measured & Indicated: n/a n/a 08/30/2022
Inferred: n/a n/a 08/30/2022
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 08/30/2022
Extra Operating Cost: n/a n/a 08/30/2022
Total: n/a n/a 08/30/2022
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 08/30/2022
Open Pit (Avg): n/a n/a 08/30/2022
Recovery Rate: n/a n/a 08/30/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/30/2022
Annual Production: n/a n/a 08/30/2022
Cash Cost: n/a n/a 08/30/2022
Extra Operating Cost: n/a n/a 08/30/2022

Property

Last Analysis Data  (08/30/2022)
Stage Name Owned Au Ag Cu Notes
Dev Makabingui 70% show
1 million oz resource.

Feasibility study to mine 50,000 oz per year.
$12 million capex.
Total Land Package Size (ha): 79,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Makabingui 70% show
1 million oz resource.

Feasibility study to mine 50,000 oz per year.
$12 million capex.
Total Land Package Size (ha): 79,000  

Profitability (by resource)

Proven &
Probable		 08/30/2022
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.): 0.10M 0.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.09M 0.09M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $66.42M $136.84M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $66.42M $136.84M n/a
Max Profit / Current MCap: 2.647 7.835 n/a
Max Profit Per Share (Gold): $0.02 $0.05 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.02 $0.05 n/a
Total Free Profit Per Share: $0.01 $0.04 n/a
FD MCap / Gold Eq.: $278.79 $194.05 n/a
FD MCap / Silver Eq.: $3.27 $2.18 n/a
FD MCap / Per Metal
as % Spot Price:		 15.17% 7.41% n/a
Measured &
Indicated		 08/30/2022
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.): 0.23M 0.23M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.18M 0.18M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $135.50M $279.15M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $135.50M $279.15M n/a
Max Profit / Current MCap: 5.400 15.984 n/a
Max Profit Per Share (Gold): $0.05 $0.10 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.05 $0.10 n/a
Total Free Profit Per Share: $0.04 $0.09 n/a
FD MCap / Gold Eq.: $136.66 $95.12 n/a
FD MCap / Silver Eq.: $1.60 $1.07 n/a
FD MCap / Per Metal
as % Spot Price:		 7.44% 3.63% n/a

Reserves &
Resources		 08/30/2022
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.): 0.73M 0.73M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.41M 0.41M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $301.55M $621.24M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $301.55M $621.24M n/a
Max Profit / Current MCap: 12.018 35.571 n/a
Max Profit Per Share (Gold): $0.11 $0.22 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.11 $0.22 n/a
Total Free Profit Per Share: $0.09 $0.21 n/a
FD MCap / Gold Eq.: $61.41 $42.74 n/a
FD MCap / Silver Eq.: $0.72 $0.48 n/a
FD MCap / Per Metal
as % Spot Price:		 3.34% 1.63% 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.     ×