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

Category: Emerging Major
Rating & Risk: Login to view
Harmony Gold Mining Co.
www: www.harmony.co.za     email: corporate@harmony.co.za

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
NYSE:HMY 06/22/2017 USD 1.62 -0.01 4.87 - 1.58 0
Alert me when stock is updated

Description

Harmony Gold Mining Co. are a gold focused emerging major 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 110Moz. of gold in the reserves and resources category of which 70Moz. are in the measured and indicated category. They have a market capitalisation of ~733.86M which is a fall of roughly 34% over the last three months. As of 03/27/2017 they have ~116M debt and ~93.92M cash. They have 440M shares outstanding and trade on the New York Stock Exchange.

Login to access Don's Summary

General Details

Financial 03/27/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $1,118.91M $733.86M 03/27/2017 $-385.05M
Total Assets: $3,132.52M $3,107.31M 03/27/2017 $-25.21M
Total Liabilities: $735.63M $729.71M 03/27/2017 $-5.92M
Current Assets: $403.82M $400.57M 03/27/2017 $-3.25M
Current Liabilities: $169.57M $168.20M 03/27/2017 $-1.36M
Total Debt: $117.20M $116.26M 03/27/2017 $-0.94M
Cash: $94.68M $93.92M 03/27/2017 $-0.76M
Enterprise Value: $1,141.43M $756.20M 12/18/1993 $-385.23M
Cash Flow: $42.74M $44.04M never $1.31M
Cash Flow Multiple: 26.18 16.66 never -9.52
Net Debt to Cash Flow Ratio: 0.53 0.51 never -0.02
Finance within 1 year: 03/27/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/27/2017 0.00%
Misc 03/27/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $2.470 $1.620 16:06 on 06/22/2017 $-0.85
Shares Outstanding: 440,000,000 440,000,000 03/27/2017 0
Shares Fully Diluted: 453,000,000 453,000,000 03/27/2017 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 03/27/2017 n/a
Production (Gold Eq Oz.): (guess) 
1,100,000
(guess) 
1,100,000
03/27/2017 0
Production (Silver Eq Oz.): (guess) 
76,470,100
(guess) 
82,513,126
03/27/2017 6,043,027
Initial CapEx (Outstanding): n/a n/a 03/27/2017 n/a
Funding Option: n/a n/a 03/27/2017 n/a
Documentation: none PRODUCER 03/27/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/27/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 42.00M 42.00M 03/27/2017 0.00M
Measured & Indicated: 70.00M 70.00M 03/27/2017 0.00M
Inferred: 40.00M 40.00M 03/27/2017 0.00M
Reserves & Resources: 110.00M 110.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 33.60M 33.60M 03/27/2017 0.00M
Measured & Indicated: 51.52M 51.52M 03/27/2017 0.00M
Inferred: 16.00M 16.00M 03/27/2017 0.00M
Reserves & Resources: 67.52M 67.52M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,100,000oz.
(guess) 
1,100,000oz.
03/27/2017 0oz.
Cash Cost: $950 $950 03/27/2017 $0.00
Extra Operating Cost: $250 $250 03/27/2017 $0.00
Average Grade: 1.80 g/t 1.80 g/t 03/27/2017 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/27/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 70.00M 70.00M 03/27/2017 0.00M
Annual Production: 1,300,000oz. 1,300,000oz. 03/27/2017 0oz.
Cash Cost: $1,000 $1,000 03/27/2017 $0
Extra Operating Cost: $300 $300 03/27/2017 $0
SILVER 03/27/2017
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 03/27/2017 0.00M
Measured & Indicated: n/a n/a 03/27/2017 0.00M
Inferred: n/a n/a 03/27/2017 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 03/27/2017 0.00M
Measured & Indicated: n/a n/a 03/27/2017 0.00M
Inferred: n/a n/a 03/27/2017 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 03/27/2017 $0.00
Extra Operating Cost: n/a n/a 03/27/2017 $0.00
Average Grade: n/a n/a 03/27/2017 n/a
Recovery Rate: n/a n/a 03/27/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/27/2017 0.00M
Annual Production: n/a n/a 03/27/2017 n/a
Cash Cost: n/a n/a 03/27/2017 n/a
Extra Operating Cost: n/a n/a 03/27/2017 n/a

Property

Last Analysis Data  (03/27/2017)
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
03/27/2017
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.): 42.00M 42.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 230.73M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 33.60M 33.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 184.59M
Maximum Profit (Gold): $1,305.36M $1,345.34M n/a $39.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,305.36M $1,345.34M n/a $39.98M
Max Profit / Current MCap: 1.167 1.833 n/a 0.667
Max Profit Per Share (Gold): $2.88 $2.97 n/a $0.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.88 $2.97 n/a $0.09
Total Free Profit Per Share: $0.41 $1.35 n/a $0.94
FD Mkt. Cap / Gold Eq.: $33.30 $21.84 n/a $-11.46
FD Mkt. Cap / Silver Eq.: $0.48 $0.29 n/a $-0.19
FD Mkt. Cap / Per Metal
as % Spot Price:
2.65% 1.74% n/a -0.92%
Measured &
Indicated
03/27/2017
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.): 70.00M 70.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 384.56M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 51.52M 51.52M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 283.03M
Maximum Profit (Gold): $2,001.55M $2,062.86M n/a $61.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,001.55M $2,062.86M n/a $61.31M
Max Profit / Current MCap: 1.789 2.811 n/a 1.022
Max Profit Per Share (Gold): $4.42 $4.55 n/a $0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.42 $4.55 n/a $0.14
Total Free Profit Per Share: $1.95 $2.93 n/a $0.99
FD Mkt. Cap / Gold Eq.: $21.72 $14.24 n/a $-7.47
FD Mkt. Cap / Silver Eq.: $0.31 $0.19 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
1.73% 1.13% n/a -0.60%

Reserves &
Resources
03/27/2017
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.): 110.00M 110.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 604.30M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 67.52M 67.52M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 370.93M
Maximum Profit (Gold): $2,623.15M $2,703.50M n/a $80.35M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,623.15M $2,703.50M n/a $80.35M
Max Profit / Current MCap: 2.344 3.684 n/a 1.340
Max Profit Per Share (Gold): $5.79 $5.97 n/a $0.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.79 $5.97 n/a $0.18
Total Free Profit Per Share: $3.32 $4.35 n/a $1.03
FD Mkt. Cap / Gold Eq.: $16.57 $10.87 n/a $-5.70
FD Mkt. Cap / Silver Eq.: $0.24 $0.14 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
1.32% 0.86% n/a -0.46%

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.     ×