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

Category: Mid-tier Producer
Rating & Risk: Login to view
Highland Gold Mining Ltd
www: www.highlandgold.com     email: info@highlandgold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:HGM GBX
OTCMKTS:HGHGF USD

Description

Highland Gold Mining Ltd are a gold focused mid-tier producer with three producing mines in Russia and one mine in development in Russia. Currently they produce roughly 270koz. of gold per year. They have approximately 15Moz. of gold in the reserves and resources category of which 10Moz. are in the measured and indicated category. They have a market capitalisation of ~$762.9M which is a rise of roughly 11% over the last three months. As of 12/15/2018 they have ~$197M debt and ~$10M cash. They have 325M shares outstanding and trade on the London Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/15/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $688.62M $762.90M 12/15/2018 $74.28M
Total Assets: $1,100.00M $1,100.00M 12/15/2018 $0.00M
Total Liabilities: $360.00M $360.00M 12/15/2018 $0.00M
Current Assets: $98.00M $98.00M 12/15/2018 $0.00M
Current Liabilities: $54.00M $54.00M 12/15/2018 $0.00M
Total Debt: $197.00M $197.00M 12/15/2018 $0.00M
Cash: $10.00M $10.00M 12/15/2018 $0.00M
Enterprise Value: $875.62M $949.90M 02/07/2000 $74.28M
Cash Flow: $63.90M $76.94M never $13.04M
Cash Flow Multiple: 10.78 9.92 never -0.86
Net Debt to
Cash Flow Ratio:
2.93 2.43 never -0.50
Finance within 1 year: 12/15/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/15/2018 0.00%
Misc 12/15/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 325,000,000 325,000,000 12/15/2018 0
Shares (FD): 325,000,000 325,000,000 12/15/2018 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 12/15/2018 n/a
Production (Gold Eq Oz.): (guess) 
270,000
(guess) 
270,000
12/15/2018 0
Production (Silver Eq Oz.): (guess) 
22,990,853
(guess) 
22,842,524
12/15/2018 -148,329
Initial CapEx (Outstanding): n/a n/a 12/15/2018 n/a
Funding Option: n/a n/a 12/15/2018 n/a
Documentation: none PRODUCER 12/15/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/15/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.00M 3.00M 12/15/2018 0.00M
Measured & Indicated: 10.00M 10.00M 12/15/2018 0.00M
Inferred: 5.00M 5.00M 12/15/2018 0.00M
Reserves & Resources: 15.00M 15.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.64M 2.64M 12/15/2018 0.00M
Measured & Indicated: 7.57M 7.57M 12/15/2018 0.00M
Inferred: 2.20M 2.20M 12/15/2018 0.00M
Reserves & Resources: 9.77M 9.77M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
270,000oz.
(guess) 
270,000oz.
12/15/2018 0oz.
Cash Cost: $550 $550 12/15/2018 $0.00
Extra Operating Cost: $350 $350 12/15/2018 $0.00
Average Grade: 4.00 g/t 4.00 g/t 12/15/2018 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 12/15/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 10.00M 10.00M 12/15/2018 0.00M
Annual Production: 400,000oz. 400,000oz. 12/15/2018 0oz.
Cash Cost: $600 $600 12/15/2018 $0
Extra Operating Cost: $350 $350 12/15/2018 $0
SILVER 12/15/2018
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 12/15/2018 0.00M
Measured & Indicated: n/a n/a 12/15/2018 0.00M
Inferred: n/a n/a 12/15/2018 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 12/15/2018 0.00M
Measured & Indicated: n/a n/a 12/15/2018 0.00M
Inferred: n/a n/a 12/15/2018 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 12/15/2018 $0.00
Extra Operating Cost: n/a n/a 12/15/2018 $0.00
Average Grade: n/a n/a 12/15/2018 n/a
Recovery Rate: n/a n/a 12/15/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/15/2018 0.00M
Annual Production: n/a n/a 12/15/2018 n/a
Cash Cost: n/a n/a 12/15/2018 n/a
Extra Operating Cost: n/a n/a 12/15/2018 n/a

Property

Last Analysis Data  (12/15/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production Russia Belaya Goro 100% (guess) n/a show
75,000 oz production in 2014.
Production Russia MNV 100% (guess) n/a show
145,000 production in 2014.
Production Russia Novo 100% (guess) n/a show
80,000 oz production in 2014
Development Russia Kekura 100% (guess) Underground show
3 million deposit at 8 gpt.

Their next mine.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Russia Belaya Goro 100% (guess) n/a show
75,000 oz production in 2014.
Production Russia MNV 100% (guess) n/a show
145,000 production in 2014.
Production Russia Novo 100% (guess) n/a show
80,000 oz production in 2014
Development Russia Kekura 100% (guess) Underground show
3 million deposit at 8 gpt.

Their next mine.

Profitability (by resource)

Proven &
Probable
12/15/2018
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.65M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.64M 2.64M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.45M
Maximum Profit (Gold): $624.81M $752.32M n/a $127.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $624.81M $752.32M n/a $127.51M
Max Profit / Current MCap: 0.907 0.986 n/a 0.079
Max Profit Per Share (Gold): $1.92 $2.31 n/a $0.39
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.92 $2.31 n/a $0.39
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $260.84 $288.98 n/a $28.14
FD Mkt. Cap / Silver Eq.: $3.06 $3.42 n/a $0.35
FD Mkt. Cap / Per Metal
as % Spot Price:
21.07% 22.11% n/a 1.04%
Measured &
Indicated
12/15/2018
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -5.49M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 7.57M 7.57M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.16M
Maximum Profit (Gold): $1,791.12M $2,156.65M n/a $365.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,791.12M $2,156.65M n/a $365.53M
Max Profit / Current MCap: 2.601 2.827 n/a 0.226
Max Profit Per Share (Gold): $5.51 $6.64 n/a $1.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.51 $6.64 n/a $1.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $90.99 $100.81 n/a $9.82
FD Mkt. Cap / Silver Eq.: $1.07 $1.19 n/a $0.12
FD Mkt. Cap / Per Metal
as % Spot Price:
7.35% 7.71% n/a 0.36%

Reserves &
Resources
12/15/2018
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.): 15.00M 15.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -8.24M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 9.77M 9.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -5.37M
Maximum Profit (Gold): $2,311.79M $2,783.59M n/a $471.79M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,311.79M $2,783.59M n/a $471.79M
Max Profit / Current MCap: 3.357 3.649 n/a 0.292
Max Profit Per Share (Gold): $7.11 $8.56 n/a $1.45
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.11 $8.56 n/a $1.45
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $70.50 $78.10 n/a $7.60
FD Mkt. Cap / Silver Eq.: $0.83 $0.92 n/a $0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
5.69% 5.98% n/a 0.28%

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.