Beacon Minerals Ltd
ASX:BCN
Intrinsic Value
The intrinsic value of one BCN stock under the Base Case scenario is 0.038 AUD. Compared to the current market price of 0.028 AUD, Beacon Minerals Ltd is Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Beacon Minerals Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Beacon Minerals Ltd
Balance Sheet Decomposition
Beacon Minerals Ltd
Current Assets | 34.8m |
Cash & Short-Term Investments | 16.6m |
Receivables | 1.9m |
Other Current Assets | 16.3m |
Non-Current Assets | 87.4m |
Long-Term Investments | 5.3m |
PP&E | 81.9m |
Other Non-Current Assets | 166.9k |
Free Cash Flow Analysis
Beacon Minerals Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Beacon Minerals Ltd
Revenue
|
75.5m
AUD
|
Cost of Revenue
|
-79.6m
AUD
|
Gross Profit
|
-4m
AUD
|
Operating Expenses
|
-3.2m
AUD
|
Operating Income
|
-7.2m
AUD
|
Other Expenses
|
-1.8m
AUD
|
Net Income
|
-8.9m
AUD
|
BCN Profitability Score
Profitability Due Diligence
Beacon Minerals Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Beacon Minerals Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
BCN Solvency Score
Solvency Due Diligence
Beacon Minerals Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
Beacon Minerals Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BCN Price Targets Summary
Beacon Minerals Ltd
Dividends
Current shareholder yield for BCN is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one BCN stock under the Base Case scenario is 0.038 AUD.
Compared to the current market price of 0.028 AUD, Beacon Minerals Ltd is Undervalued by 26%.