Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:GOM
CAD
OTCMKTS:GDMRF
USD
Description
Golden Dawn Minerals Inc are a gold focused junior, late stage development company with one mine in development in Canada and two exploration properties. They have approximately 0.2Moz. of gold in the reserves and resources category of which 0.15Moz. are in the measured and indicated category. They have a market capitalisation of ~C$4.66M which is a fall of roughly 49% over the last seven months. As of 10/29/2021 they have ~C$1M debt and ~C$0.35M cash. They have 44M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
10/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$9.12M
$4.66M
10/29/2021
$-4.46M
Total Assets:
$4.29M
$4.14M
10/29/2021
$-0.15M
Total Liabilities:
$10.52M
$10.15M
10/29/2021
$-0.36M
Current Assets:
$0.40M
$0.39M
10/29/2021
$-0.01M
Current Liabilities:
$10.52M
$10.15M
10/29/2021
$-0.36M
Total Debt:
$0.97M
$0.94M
10/29/2021
$-0.03M
Cash:
$0.36M
$0.35M
10/29/2021
$-0.01M
Enterprise Value:
$9.73M
$5.25M
03/02/1970
$-4.48M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
10/29/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
10/29/2021
0.00%
Misc
10/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
44,076,000
44,076,000
10/29/2021
0
Shares (FD):
66,325,000
66,325,000
10/29/2021
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
10/29/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
10/29/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
10/29/2021
0
Initial CapEx (Outstanding):
$2.50M27.4% of Mkt.Cap
$2.50M53.62% of Mkt.Cap
10/29/2021
$0.00M
Funding Option:
n/a
n/a
10/29/2021
n/a
Documentation:
none
PEA
10/29/2021
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
10/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
10/29/2021
0.00M
Measured & Indicated:
0.15M
0.15M
10/29/2021
0.00M
Inferred:
0.05M
0.05M
10/29/2021
0.00M
Reserves & Resources:
0.20M
0.20M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
10/29/2021
0.00M
Measured & Indicated:
0.11M
0.11M
10/29/2021
0.00M
Inferred:
0.02M
0.02M
10/29/2021
0.00M
Reserves & Resources:
0.13M
0.13M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
10/29/2021
$0.00
Extra Operating Cost:
n/a
n/a
10/29/2021
$0.00
Average Grade:
6.00 g/t
6.00 g/t
10/29/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
10/29/2021
0.00%
F U T U R E
Proven & Probable:
0.15M
0.15M
10/29/2021
0.00M
Annual Production:
15,000oz.
15,000oz.
10/29/2021
0oz.
Cash Cost:
$700
$700
10/29/2021
$0
Extra Operating Cost:
$400
$400
10/29/2021
$0
SILVER
10/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
10/29/2021
0.00M
Measured & Indicated:
n/a
n/a
10/29/2021
0.00M
Inferred:
n/a
n/a
10/29/2021
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
10/29/2021
0.00M
Measured & Indicated:
n/a
n/a
10/29/2021
0.00M
Inferred:
n/a
n/a
10/29/2021
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
10/29/2021
$0.00
Extra Operating Cost:
n/a
n/a
10/29/2021
$0.00
Average Grade:
n/a
n/a
10/29/2021
n/a
Recovery Rate:
n/a
n/a
10/29/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
10/29/2021
0.00M
Annual Production:
n/a
n/a
10/29/2021
n/a
Cash Cost:
n/a
n/a
10/29/2021
n/a
Extra Operating Cost:
n/a
n/a
10/29/2021
n/a
Property
Last Analysis Data (10/29/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
British Columbia , Canada
Greenwood
100% (guess)
1,000
Underground
show
Greenwood Precious Metals Project consisting of the Lexington and Golden Crown properties located in the Greenwood Mining Division, South Central British Columbia, Canada.
Lexington is a past producing mine
Exploration
British Columbia , Canada
Amigo
100% (guess)
n/a
Underground
n/a
Exploration
British Columbia , Canada
May Mac
100% (guess)
500
Underground
n/a
Total Land Package Size (ha):
1,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
British Columbia , Canada
Greenwood
100% (guess)
1,000
Underground
show
Greenwood Precious Metals Project consisting of the Lexington and Golden Crown properties located in the Greenwood Mining Division, South Central British Columbia, Canada.
Lexington is a past producing mine
Exploration
British Columbia , Canada
Amigo
100% (guess)
n/a
Underground
n/a
Exploration
British Columbia , Canada
May Mac
100% (guess)
500
Underground
n/a
Total Land Package Size (ha):
1,500
Profitability (by resource)
Proven & Probable
10/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
10/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.15M
0.15M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
1.51M
P L A U S I B L E
Gold Eq. Oz.:
0.11M
0.11M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
1.08M
Maximum Profit (Gold):
$51.70M
$56.42M
n/a
$4.72M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$51.70M
$56.42M
n/a
$4.72M
Max Profit / Current MCap:
5.667
12.101
n/a
6.434
Max Profit Per Share (Gold):
$0.78
$0.85
n/a
$0.07
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.78
$0.85
n/a
$0.07
Total Free Profit Per Share:
$0.61
$0.76
n/a
$0.15
FD Mkt. Cap / Gold Eq.:
$84.47
$43.17
n/a
$-41.30
FD Mkt. Cap / Silver Eq.:
$1.13
$0.51
n/a
$-0.62
FD Mkt. Cap / Per Metal as % Spot Price:
4.74%
2.34%
n/a
-2.40%
Reserves & Resources
10/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.20M
0.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2.01M
P L A U S I B L E
Gold Eq. Oz.:
0.13M
0.13M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
1.31M
Maximum Profit (Gold):
$62.47M
$68.17M
n/a
$5.70M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$62.47M
$68.17M
n/a
$5.70M
Max Profit / Current MCap:
6.848
14.622
n/a
7.774
Max Profit Per Share (Gold):
$0.94
$1.03
n/a
$0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.94
$1.03
n/a
$0.09
Total Free Profit Per Share:
$0.77
$0.94
n/a
$0.17
FD Mkt. Cap / Gold Eq.:
$69.91
$35.73
n/a
$-34.18
FD Mkt. Cap / Silver Eq.:
$0.94
$0.42
n/a
$-0.51
FD Mkt. Cap / Per Metal as % Spot Price:
3.92%
1.94%
n/a
-1.98%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/29/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.8091
CAD 0.7811
05/22/2022
Spot Gold:
$1,783.90
$1,846.30
05/22/2022
$62.40
Spot Silver:
$23.86
$21.77
05/22/2022
$-2.09
Gold:Silver Ratio:
74.77
84.81
05/22/2022
10.04
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: