Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Harmony Gold Mining Co.
www: www.harmony.co.za     email: corporate@harmony.co.za

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:HMY USD

Description

Harmony Gold Mining Co. are a gold focused mid-tier producer with thirteen producing mines in Papua New Guinea and South Africa, seven mines in development in Papua New Guinea and South Africa and four exploration properties. Currently they produce roughly 1.1Moz. of gold per year. They have approximately 80Moz. of gold in the reserves and resources category of which 50Moz. are in the measured and indicated category. They have a market capitalisation of ~765.57M which is a fall of roughly 14% over the last nine months. As of 04/21/2018 they have ~155M debt and ~90.34M cash. They have 440M shares outstanding and trade on the New York Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/21/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $887.88M $765.57M 04/21/2018 $-122.31M
Total Assets: $3,226.64M $2,819.27M 04/21/2018 $-407.38M
Total Liabilities: $795.98M $695.48M 04/21/2018 $-100.50M
Current Assets: $409.52M $357.82M 04/21/2018 $-51.70M
Current Liabilities: $318.99M $278.71M 04/21/2018 $-40.27M
Total Debt: $177.00M $154.66M 04/21/2018 $-22.35M
Cash: $103.40M $90.34M 04/21/2018 $-13.05M
Enterprise Value: $961.49M $829.88M 04/18/1996 $-131.60M
Cash Flow: $103.80M $62.60M never $-41.20M
Cash Flow Multiple: 8.55 12.23 never 3.68
Net Debt to
Cash Flow Ratio:
0.71 1.03 never 0.32
Finance within 1 year: 04/21/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/21/2018 0.00%
Misc 04/21/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 439,960,000 439,960,000 04/21/2018 0
Shares (FD): 453,000,000 453,000,000 04/21/2018 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 04/21/2018 n/a
Production (Gold Eq Oz.): (guess) 
1,100,000
(guess) 
1,100,000
04/21/2018 0
Production (Silver Eq Oz.): (guess) 
85,914,570
(guess) 
92,059,438
04/21/2018 6,144,868
Initial CapEx (Outstanding): n/a n/a 04/21/2018 n/a
Funding Option: n/a n/a 04/21/2018 n/a
Documentation: none PRODUCER 04/21/2018 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 04/21/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 30.00M 30.00M 04/21/2018 0.00M
Measured & Indicated: 50.00M 50.00M 04/21/2018 0.00M
Inferred: 30.00M 30.00M 04/21/2018 0.00M
Reserves & Resources: 80.00M 80.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 24.00M 24.00M 04/21/2018 0.00M
Measured & Indicated: 36.80M 36.80M 04/21/2018 0.00M
Inferred: 12.00M 12.00M 04/21/2018 0.00M
Reserves & Resources: 48.80M 48.80M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,100,000oz.
(guess) 
1,100,000oz.
04/21/2018 0oz.
Cash Cost: $950 $950 04/21/2018 $0.00
Extra Operating Cost: $250 $250 04/21/2018 $0.00
Average Grade: 1.80 g/t 1.80 g/t 04/21/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/21/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 35.00M 35.00M 04/21/2018 0.00M
Annual Production: 1,300,000oz. 1,300,000oz. 04/21/2018 0oz.
Cash Cost: $1,000 $1,000 04/21/2018 $0
Extra Operating Cost: $300 $300 04/21/2018 $0
SILVER 04/21/2018
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 04/21/2018 0.00M
Measured & Indicated: n/a n/a 04/21/2018 0.00M
Inferred: n/a n/a 04/21/2018 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 04/21/2018 0.00M
Measured & Indicated: n/a n/a 04/21/2018 0.00M
Inferred: n/a n/a 04/21/2018 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 04/21/2018 $0.00
Extra Operating Cost: n/a n/a 04/21/2018 $0.00
Average Grade: n/a n/a 04/21/2018 n/a
Recovery Rate: n/a n/a 04/21/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/21/2018 0.00M
Annual Production: n/a n/a 04/21/2018 n/a
Cash Cost: n/a n/a 04/21/2018 n/a
Extra Operating Cost: n/a n/a 04/21/2018 n/a

Property

Last Analysis Data  (04/21/2018)
Stage Location Name Owned Type Au Ag Cu
Production Morobe Province, Papua New Guinea Hidden Valley 50% Open Pit
Production Free State, South Africa Bambanani 100% n/a
Production Johannesburg, South Africa Doornkop 100% n/a
Production Mpumalanga, South Africa Evander 100% n/a
Production Free State, South Africa Free State surface 100% n/a
Production Free State, South Africa Joel 100% n/a
Production Mafikeng, South Africa Kalgold 100% n/a
Production Johannesburg, South Africa Kusasalethu 100% n/a
Production Free State, South Africa Masimong 100% n/a
Production Free State, South Africa Phakisa 100% n/a
Production Free State, South Africa Target 100% n/a
Production Free State, South Africa Tsepong 100% n/a
Production Free State, South Africa Virginia 100% n/a
Development Papua New Guinea Golpu 50% n/a
Development Papua New Guinea Hamata 50% n/a
Development Free State, South Africa Libra 255% n/a
Development Free State, South Africa Masimong Uranium 100% n/a
Development Free State, South Africa Pharisa Uranium 100% n/a
Development Free State, South Africa Tshepong Uranium 100% n/a
Development Free State, South Africa Unisel 100% n/a
Exploration Papua New Guinea Nambonga 50% n/a
Exploration Papua New Guinea Wafi 50% n/a
Exploration Free State, South Africa Freddies 9 100% n/a
Exploration Free State, South Africa Free State surface Uranium 100% n/a
Current Data
Stage Location Name Owned Type Au Ag Cu
Production Morobe Province, Papua New Guinea Hidden Valley 50% Open Pit
Production Free State, South Africa Bambanani 100% n/a
Production Johannesburg, South Africa Doornkop 100% n/a
Production Mpumalanga, South Africa Evander 100% n/a
Production Free State, South Africa Free State surface 100% n/a
Production Free State, South Africa Joel 100% n/a
Production Mafikeng, South Africa Kalgold 100% n/a
Production Johannesburg, South Africa Kusasalethu 100% n/a
Production Free State, South Africa Masimong 100% n/a
Production Free State, South Africa Phakisa 100% n/a
Production Free State, South Africa Target 100% n/a
Production Free State, South Africa Tsepong 100% n/a
Production Free State, South Africa Virginia 100% n/a
Development Papua New Guinea Golpu 50% n/a
Development Papua New Guinea Hamata 50% n/a
Development Free State, South Africa Libra 255% n/a
Development Free State, South Africa Masimong Uranium 100% n/a
Development Free State, South Africa Pharisa Uranium 100% n/a
Development Free State, South Africa Tshepong Uranium 100% n/a
Development Free State, South Africa Unisel 100% n/a
Exploration Papua New Guinea Nambonga 50% n/a
Exploration Papua New Guinea Wafi 50% n/a
Exploration Free State, South Africa Freddies 9 100% n/a
Exploration Free State, South Africa Free State surface Uranium 100% n/a

Profitability (by resource)

Proven &
Probable
04/21/2018
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.): 30.00M 30.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 167.59M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 24.00M 24.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 134.07M
Maximum Profit (Gold): $1,132.32M $682.92M n/a $-449.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,132.32M $682.92M n/a $-449.40M
Max Profit / Current MCap: 1.275 0.892 n/a -0.383
Max Profit Per Share (Gold): $2.50 $1.51 n/a $-0.99
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.50 $1.51 n/a $-0.99
Total Free Profit Per Share: $0.54 $0.00 n/a $-0.54
FD Mkt. Cap / Gold Eq.: $37.00 $31.90 n/a $-5.10
FD Mkt. Cap / Silver Eq.: $0.47 $0.38 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
2.77% 2.49% n/a -0.28%
Measured &
Indicated
04/21/2018
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.): 50.00M 50.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 279.31M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 36.80M 36.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 205.57M
Maximum Profit (Gold): $1,736.22M $1,047.14M n/a $-689.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,736.22M $1,047.14M n/a $-689.08M
Max Profit / Current MCap: 1.955 1.368 n/a -0.588
Max Profit Per Share (Gold): $3.83 $2.31 n/a $-1.52
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.83 $2.31 n/a $-1.52
Total Free Profit Per Share: $1.87 $0.62 n/a $-1.25
FD Mkt. Cap / Gold Eq.: $24.13 $20.80 n/a $-3.32
FD Mkt. Cap / Silver Eq.: $0.31 $0.25 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
1.81% 1.62% n/a -0.18%

Reserves &
Resources
04/21/2018
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.): 80.00M 80.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 446.90M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 48.80M 48.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 272.61M
Maximum Profit (Gold): $2,302.38M $1,388.60M n/a $-913.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,302.38M $1,388.60M n/a $-913.78M
Max Profit / Current MCap: 2.593 1.814 n/a -0.779
Max Profit Per Share (Gold): $5.08 $3.07 n/a $-2.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.08 $3.07 n/a $-2.02
Total Free Profit Per Share: $3.12 $1.38 n/a $-1.75
FD Mkt. Cap / Gold Eq.: $18.19 $15.69 n/a $-2.51
FD Mkt. Cap / Silver Eq.: $0.23 $0.19 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
1.36% 1.22% n/a -0.14%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.