Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:THX
CAD
OTCMKTS:THXPF
USD
Description
Thor Explorations Ltd are a gold focused mid-tier producer with one mine in development in Nigeria and two exploration properties. They have approximately 2Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$125.39M which is a fall of roughly 27% over the last nine months. As of 08/24/2023 they have ~C$21M debt and ~C$8.07M cash. They have 654M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$171.71M
$125.39M
08/21/2023
$-46.32M
Total Assets:
$151.36M
$150.32M
08/21/2023
$-1.04M
Total Liabilities:
$107.06M
$106.32M
08/21/2023
$-0.74M
Current Assets:
$17.72M
$17.60M
08/21/2023
$-0.12M
Current Liabilities:
$62.02M
$61.59M
08/21/2023
$-0.43M
Total Debt:
$59.07M
$20.53M
08/24/2023
$-38.54M
Cash:
$11.08M
$8.07M
08/24/2023
$-3.01M
Enterprise Value:
$219.70M
$137.85M
05/15/1974
$-81.85M
Cash Flow:
$44.51M
$82.45M
never
$37.94M
Cash Flow Multiple:
3.86
1.52
never
-2.34
Net Debt to Cash Flow Ratio:
1.08
0.15
never
-0.93
Finance within 1 year:
Yes
Yes
08/21/2023
n/a
Misc
08/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
654,000,000
654,000,000
08/21/2023
0
Shares (FD):
684,000,000
684,000,000
08/21/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2021
08/21/2023
n/a
Production (Gold Eq Oz.):
(guess) 90,000
(guess) 90,000
08/21/2023
0
Production (Silver Eq Oz.) :
(guess) 7,321,340
(guess) 7,396,631
08/21/2023
75,291
Initial CapEx (Outstanding):
$87.00M50.67% of MCap
$87.00M69.38% of MCap
08/21/2023
$0.00M
Funding Option:
n/a
n/a
08/21/2023
n/a
Documentation:
none
PRODUCER
03/24/2024
n/a
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
08/21/2023
0
Cash Flow Multiplier:
6
6
08/21/2023
0.00
Resource Data
GOLD
08/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.40M
0.40M
08/21/2023
0.00M
Measured & Indicated:
1.00M
1.00M
08/21/2023
0.00M
Inferred:
1.00M
1.00M
08/21/2023
0.00M
Reserves & Resources:
2.00M
2.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.36M
0.36M
08/21/2023
0.00M
Measured & Indicated:
0.79M
0.79M
08/21/2023
0.00M
Inferred:
0.45M
0.45M
08/21/2023
0.00M
Reserves & Resources:
1.24M
1.24M
never
0.00M
C U R R E N T
Annual Production:
(guess) 90,000oz.
(guess) 90,000oz.
08/21/2023
0oz.
Cash Cost:
$900
$950
08/24/2023
$50.00
Extra Operating Cost:
$500
$500
08/21/2023
$0.00
G R A D E
Underground (Avg):
3.80 g/t
5.00 g/t
03/24/2024
1.20 g/t
Open Pit (Avg):
n/a
3.00 g/t
03/24/2024
3.00 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
03/24/2024
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
08/21/2023
0.00M
Annual Production:
90,000oz.
90,000oz.
08/21/2023
0oz.
Cash Cost:
$950
$1,000
08/24/2023
$50
Extra Operating Cost:
$500
$500
08/21/2023
$0
SILVER
08/21/2023 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
08/21/2023
0.00M
Measured & Indicated:
n/a
n/a
08/21/2023
0.00M
Inferred:
n/a
n/a
08/21/2023
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
08/21/2023
0.00M
Measured & Indicated:
n/a
n/a
08/21/2023
0.00M
Inferred:
n/a
n/a
08/21/2023
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
08/21/2023
$0.00
Extra Operating Cost:
n/a
n/a
08/21/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
08/21/2023
n/a
Open Pit (Avg):
n/a
n/a
08/21/2023
n/a
Recovery Rate:
n/a
n/a
08/21/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/21/2023
0.00M
Annual Production:
n/a
n/a
08/21/2023
n/a
Cash Cost:
n/a
n/a
08/21/2023
n/a
Extra Operating Cost:
n/a
n/a
08/21/2023
n/a
Property
Last Analysis Data (08/21/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Western Africa , Burkina Faso
Hounde
100% (guess)
50,000
n/a
show
Early exploration
Development
Western Africa , Nigeria
Segilola
100% (guess)
n/a
Both
show
500,000 oz resource.
Exploration
Western Africa , Senegal
Douta
70% (guess)
n/a
n/a
show
Early exploration
Total Land Package Size (ha):
50,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Western Africa , Burkina Faso
Hounde
100% (guess)
50,000
n/a
show
Early exploration
Development
Western Africa , Nigeria
Segilola
100% (guess)
n/a
Both
show
500,000 oz resource.
Exploration
Western Africa , Senegal
Douta
70% (guess)
n/a
n/a
show
Early exploration
Total Land Package Size (ha):
50,000
Profitability (by resource)
Proven & Probable
08/21/2023 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.):
0.40M
0.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.33M
P L A U S I B L E
Gold Eq. Oz.:
0.36M
0.36M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.30M
Maximum Profit (Gold):
$178.06M
$329.80M
n/a
$151.74M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$178.06M
$329.80M
n/a
$151.74M
Max Profit / Current MCap:
1.037
2.630
n/a
1.593
Max Profit Per Share (Gold):
$0.26
$0.48
n/a
$0.22
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.26
$0.48
n/a
$0.22
Total Free Profit Per Share:
$0.00
$0.23
n/a
$0.23
FD MCap / Gold Eq.:
$476.97
$348.30
n/a
$-128.67
FD MCap / Silver Eq.:
$5.86
$4.24
n/a
$-1.63
FD MCap / Per Metal as % Spot Price:
25.18%
14.72%
n/a
-10.45%
Measured & Indicated
08/21/2023 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.84M
P L A U S I B L E
Gold Eq. Oz.:
0.79M
0.79M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.66M
Maximum Profit (Gold):
$391.72M
$725.55M
n/a
$333.83M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$391.72M
$725.55M
n/a
$333.83M
Max Profit / Current MCap:
2.281
5.786
n/a
3.505
Max Profit Per Share (Gold):
$0.57
$1.06
n/a
$0.49
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.57
$1.06
n/a
$0.49
Total Free Profit Per Share:
$0.23
$0.81
n/a
$0.58
FD MCap / Gold Eq.:
$216.80
$158.32
n/a
$-58.49
FD MCap / Silver Eq.:
$2.67
$1.93
n/a
$-0.74
FD MCap / Per Metal as % Spot Price:
11.44%
6.69%
n/a
-4.75%
Reserves & Resources
08/21/2023 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
1.67M
P L A U S I B L E
Gold Eq. Oz.:
1.24M
1.24M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
1.04M
Maximum Profit (Gold):
$614.29M
$1,137.80M
n/a
$523.50M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$614.29M
$1,137.80M
n/a
$523.50M
Max Profit / Current MCap:
3.578
9.074
n/a
5.497
Max Profit Per Share (Gold):
$0.90
$1.66
n/a
$0.77
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.90
$1.66
n/a
$0.77
Total Free Profit Per Share:
$0.56
$1.41
n/a
$0.86
FD MCap / Gold Eq.:
$138.25
$100.96
n/a
$-37.29
FD MCap / Silver Eq.:
$1.70
$1.23
n/a
$-0.47
FD MCap / Per Metal as % Spot Price:
7.30%
4.27%
n/a
-3.03%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/21/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7383
CAD 0.7333
05/15/2024
Spot Gold:
$1,894.60
$2,366.10
05/15/2024
$471.50
Spot Silver:
$23.29
$28.79
05/15/2024
$5.50
Gold:Silver Ratio:
81.35
82.18
05/15/2024
0.84
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: