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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Heatherdale Resources Ltd
www: www.heatherdaleresources.com     email: info@hdimining.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:HTR CAD
OTCMKTS:HTRRF USD

Description

Heatherdale Resources Ltd are a gold focused junior, late stage development company with one mine in development in USA and one exploration property. They have approximately 0.25Moz. of gold in the reserves and resources category of which 0.15Moz. are in the measured and indicated category. They have a market capitalisation of ~$4.17M which is a fall of roughly 59% over the last eight months. As of 01/20/2018 they have ~$0M debt and ~$0.49M cash. They have 183M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 01/20/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $10.28M $4.17M 01/20/2018 $-6.11M
Total Assets: $1.28M $1.28M 01/20/2018 $0.00M
Total Liabilities: $5.08M $5.08M 01/20/2018 $0.00M
Current Assets: $0.54M $0.54M 01/20/2018 $0.00M
Current Liabilities: $3.66M $3.66M 01/20/2018 $0.00M
Total Debt: $0.12M $0.12M 01/20/2018 $0.00M
Cash: $0.49M $0.49M 01/20/2018 $0.00M
Enterprise Value: $9.91M $3.80M 02/13/1970 $-6.11M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: Yes Yes 01/20/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/20/2018 0.00%
Misc 01/20/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 183,300,000 183,300,000 01/20/2018 0
Shares (FD): 214,000,000 214,000,000 01/20/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 01/20/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/20/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/20/2018 0
Initial CapEx (Outstanding): n/a n/a 01/20/2018 n/a
Funding Option: n/a n/a 01/20/2018 n/a
Documentation: none none 01/20/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/20/2018
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 01/20/2018 0.00M
Measured & Indicated: 0.15M 0.15M 01/20/2018 0.00M
Inferred: 0.10M 0.10M 01/20/2018 0.00M
Reserves & Resources: 0.25M 0.25M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/20/2018 0.00M
Measured & Indicated: 0.10M 0.10M 01/20/2018 0.00M
Inferred: 0.04M 0.04M 01/20/2018 0.00M
Reserves & Resources: 0.14M 0.14M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/20/2018 $0.00
Extra Operating Cost: n/a n/a 01/20/2018 $0.00
Average Grade: 1.70 g/t 1.70 g/t 01/20/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 01/20/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.20M 0.20M 01/20/2018 0.00M
Annual Production: 25,000oz. 25,000oz. 01/20/2018 0oz.
Cash Cost: $800 $800 01/20/2018 $0
Extra Operating Cost: $400 $400 01/20/2018 $0
SILVER 01/20/2018
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 01/20/2018 0.00M
Measured & Indicated: n/a n/a 01/20/2018 0.00M
Inferred: n/a n/a 01/20/2018 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 01/20/2018 0.00M
Measured & Indicated: n/a n/a 01/20/2018 0.00M
Inferred: n/a n/a 01/20/2018 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 01/20/2018 $0.00
Extra Operating Cost: n/a n/a 01/20/2018 $0.00
Average Grade: n/a n/a 01/20/2018 n/a
Recovery Rate: n/a n/a 01/20/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/20/2018 0.00M
Annual Production: n/a n/a 01/20/2018 n/a
Cash Cost: n/a n/a 01/20/2018 n/a
Extra Operating Cost: n/a n/a 01/20/2018 n/a

Property

Last Analysis Data  (01/20/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Alaska, USA Niblack 100% 2,500 n/a show
I'm waiting for the feasibility study.

They will ship the ore via barge to an existing mill.

The capex should be low.
Exploration Alaska, USA Delta 100% 15,000 n/a show
Early exploration, but they estimate that historical drilling has found 15 million tons of mineralization. Which includes 1.7 gpt gold and 62 gpt silver.
Total Land Package Size (ha): 17,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Alaska, USA Niblack 100% 2,500 n/a show
I'm waiting for the feasibility study.

They will ship the ore via barge to an existing mill.

The capex should be low.
Exploration Alaska, USA Delta 100% 15,000 n/a show
Early exploration, but they estimate that historical drilling has found 15 million tons of mineralization. Which includes 1.7 gpt gold and 62 gpt silver.
Total Land Package Size (ha): 17,500  

Profitability (by resource)

Proven &
Probable
01/20/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
01/20/2018
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.): 0.15M 0.15M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.90M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.10M 0.10M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.58M
Maximum Profit (Gold): $8.78M $0.37M n/a $-8.41M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8.78M $0.37M n/a $-8.41M
Max Profit / Current MCap: 0.854 0.089 n/a -0.766
Max Profit Per Share (Gold): $0.04 $0.00 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.00 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $107.09 $43.42 n/a $-63.67
FD Mkt. Cap / Silver Eq.: $1.37 $0.52 n/a $-0.85
FD Mkt. Cap / Per Metal
as % Spot Price:
8.05% 3.60% n/a -4.45%

Reserves &
Resources
01/20/2018
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.): 0.25M 0.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.14M 0.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.82M
Maximum Profit (Gold): $12.44M $0.52M n/a $-11.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $12.44M $0.52M n/a $-11.92M
Max Profit / Current MCap: 1.210 0.126 n/a -1.085
Max Profit Per Share (Gold): $0.06 $0.00 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.00 n/a $-0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $75.60 $30.65 n/a $-44.94
FD Mkt. Cap / Silver Eq.: $0.97 $0.36 n/a $-0.60
FD Mkt. Cap / Per Metal
as % Spot Price:
5.68% 2.54% n/a -3.14%

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.