EN DE

Beacon Minerals Limited (BCN) Fair Value & Analysis

Basic Materials · AU · Market cap A$306M

BM Beacon Minerals Limited BCN · AU
PriceA$3.02
Fair ValueA$0.7600
Upside-74.8%
Quality35/100
Watch Beacon Minerals Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.0% net margin
Low debt · generates free cash flow
1.45% dividend yield
Mixed vs. peers (7/14)
Moderate moat 52/100
Evidence: Medium Range A$0.5400 – A$1.14 Share as image

Fair value as of: Jul 20, 2026

From 10 valuation models · updated 21 days ago

Share price +1.0% over the past month.

Below-average quality, and screening another 75% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$1.14). The favourable scenario is already priced in.
  • Weak quality (35/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (A$0.5400 to A$1.14) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$4.24 A$0.7744 Fair Value A$0.7600 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range A$0.7744 – A$4.24 · fair‑value band A$0.5400 – A$1.14 · the A$3.02 price screens above the A$0.7600 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Beacon Minerals Limited (BCN) currently trades at A$3.02, while our model-based Fair Value estimate is A$0.7600, implying the stock looks roughly 74.8% overvalued today. The Quality Score stands at 35/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Beacon Minerals Limited generated revenue of A$134M at a net margin of 6.0%. Revenue grew 101.7% year over year. It earns a return on equity of 10.3%. The balance sheet holds a net cash position of A$6.1M. Fundamentals as of Jul 20, 2026

Our scenario range runs from A$0.5400 (bear case) to A$1.14 (bull case); at A$3.02, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 36% below its 52-week high and 208% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 16% fair-value upside, at -75%, BCN screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF A$0.3800 A$0.6000 A$0.9600 80
Rev-Margin DCF A$0.3600 A$0.5900 A$1.06 74
Gordon GGM A$0.2500 A$0.4500 A$0.6200 70
All 10 models by family
DCF Models
FCF DCF A$0.4000 A$0.5500 A$1.01 38
Owner Earnings A$0.6100 A$1.18 A$2.26 31
5Y Revenue Exit A$0.3400 A$0.5200 A$0.9100 39
10Y Revenue Exit A$0.3500 A$0.6600 A$0.8400 36
Dividend Discount
Gordon GGM A$0.2500 A$0.4500 A$0.6200 70
DDM Multi-Stage A$0.2500 A$0.4100 A$0.4800 61
Multiples
EV/Revenue A$0.2900 A$0.3800 A$0.4800 43
Asset-Based
NCAV (Graham) A$0.2900 A$0.3800 A$0.5700 50
Growth DCF
Growth DCF A$0.3800 A$0.6000 A$0.9600 80
Rev-Margin DCF A$0.3600 A$0.5900 A$1.06 74

Widest divergence: Growth DCF (A$0.5900) versus Multiples (A$0.3800). Highest evidence: Growth DCF (80).

Notify me when BCN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$134M
Revenue growth (YoY) +102%
Net margin 6.0%
Return on equity 10.3%
Free cash flow A$2.8M FY2025
P/E ratio 32.9
More key figures
Operating margin 23.7%
EPS (TTM) A$0.0800
Dividend yield 1.5%
EPS growth (YoY) +114%
Net cash A$6.1M FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 35/100

Of which business quality 35 · Market factors (momentum, volatility) 56

Profitability 12
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 26
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 36
Calm price path (market factor)
Momentum 58
Price trend over the last 3–12 months (market factor)
52W Momentum 77
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Beacon Minerals Limited, together with its subsidiaries, engages in the development and production of minerals in Western Australia. It primarily explores for gold. The company was incorporated in 2006 and is based in Boulder, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Beacon Minerals Limited reported revenue of A$92.7M in FY2025 versus A$73.7M in FY2021, a compound +5.9%/yr. Reported net income was −A$14.0M in FY2025.

Growth Quality 68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$92.7M
Latest YoY
+11.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.7%
Avg. growth/yr (17Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+46.1%
Revenue +5.9%/yr
FY21 A$73.7M
FY22 A$71.2M
FY23 A$72.3M
FY24 A$82.9M
FY25 A$92.7M
Net income
FY21 A$20.3M
FY22 A$14.8M
FY23 A$5.2M
FY24 A$9.2M
FY25 −A$14.0M

BCN screens 75% overvalued. Compare with Newmont Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Beacon Minerals Limited Fair Value". https://www.fairvalue-calculator.com/stock/BCN

Peer Group

Gold · 259 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 35 · Below median
Fair Value upside −79% · Bottom 25%
Return on equity (TTM) 10% · Above median
Return on assets 6% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 24% · Below median
Revenue growth 102% · Above median
Dividend yield (TTM) 1.5% · Above median
Debt / equity 0.10× · Higher than median

Valuation Multiples vs Gold median · lower = cheaper

P/E (TTM) 32.9× · Pricier than 75% of peers
P/B 3.25× · Pricier than median
P/S (TTM) 1.61× · Cheaper than 75% of peers
P/FCF 76.1× · Pricier than 75% of peers
EV/EBITDA 5.6× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 100
PAST 41 · sector 0
HEALTH 95 · sector 98
DIVIDEND 29 · sector 24

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $112.00 $132.73 +19%
Zijin Mining Group 601899 ¥28.36 ¥30.58 +8%
Agnico Eagle Mines Limited AEM C$191.93 C$154.33 -20%
Barrick Mining Corporation B $34.93 $50.66 +45%
Wheaton Precious Metals Corp WPM C$152.57 C$52.47 -66%
Franco-Nevada Corporation FNV C$284.75 C$97.76 -66%
AngloGold Ashanti plc AU $76.35 $88.63 +16%
Gold Fields Limited GFI $33.33 $59.06 +77%
Kinross Gold Corporation KGC $22.57 $34.62 +53%
Northern Star Resources Limited NST A$20.48 A$15.98 -22%

Compare Beacon Minerals Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Beacon Minerals Limited (BCN) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of A$0.7600 versus a price of A$3.02, about −75% (overvalued).
What is the fair value of BCN?
Our model-based fair value for Beacon Minerals Limited is A$0.7600 (as of Jul 20, 2026), built from audited fundamentals. The current price is A$3.02.
What is the quality score of BCN?
Beacon Minerals Limited has a Quality Score of 35/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Beacon Minerals Limited (BCN)?
Beacon Minerals Limited reported trailing-twelve-month revenue of about A$134M (latest available figure, as of Jul 20, 2026).
What is the net profit margin of BCN?
The net profit margin of Beacon Minerals Limited is about 6.0%, meaning it keeps roughly 6.0% of revenue as net income. Based on the latest reported figures.
Does Beacon Minerals Limited pay a dividend?
Beacon Minerals Limited currently shows a dividend yield of about 1.79% relative to its recent price (as of Jul 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Beacon Minerals Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.