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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Thor Explorations Ltd
www: www.thorexpl.com     email: info@thorexpl.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:THX CAD

Description

Thor Explorations Ltd are a gold focused junior, late stage development company with one mine in development in Nigeria and two exploration properties. They have approximately 1.1Moz. of gold in the reserves and resources category of which 0.55Moz. are in the measured and indicated category. They have a market capitalisation of ~C$41.78M which is a fall of roughly 15% over the last eight months. As of 09/02/2018 they have no debt and ~C$0.37M cash. They have 326M shares outstanding and trade on the Canadian Venture Exchange.

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

General Details

Financial 09/02/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $48.95M $41.78M 09/02/2018 $-7.17M
Total Assets: $30.39M $29.18M 09/02/2018 $-1.21M
Total Liabilities: $2.81M $2.69M 09/02/2018 $-0.11M
Current Assets: $0.47M $0.45M 09/02/2018 $-0.02M
Current Liabilities: $2.81M $2.69M 09/02/2018 $-0.11M
Total Debt: $0.00M $0.00M 09/02/2018 $0.00M
Cash: $0.39M $0.37M 09/02/2018 $-0.02M
Enterprise Value: $48.56M $41.40M 04/24/1971 $-7.16M
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 09/02/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/02/2018 0.00%
Misc 09/02/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 326,000,000 326,000,000 09/02/2018 0
Shares (FD): 349,000,000 349,000,000 09/02/2018 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 09/02/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
09/02/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
09/02/2018 0
Initial CapEx (Outstanding): n/a n/a 09/02/2018 n/a
Funding Option: n/a n/a 09/02/2018 n/a
Documentation: none none 09/02/2018 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 09/02/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.45M 0.45M 09/02/2018 0.00M
Measured & Indicated: 0.55M 0.55M 09/02/2018 0.00M
Inferred: 0.55M 0.55M 09/02/2018 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.41M 0.41M 09/02/2018 0.00M
Measured & Indicated: 0.48M 0.48M 09/02/2018 0.00M
Inferred: 0.25M 0.25M 09/02/2018 0.00M
Reserves & Resources: 0.72M 0.72M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/02/2018 $0.00
Extra Operating Cost: n/a n/a 09/02/2018 $0.00
Average Grade: 3.80 g/t 3.80 g/t 09/02/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/02/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 09/02/2018 0.00M
Annual Production: 90,000oz. 90,000oz. 09/02/2018 0oz.
Cash Cost: $600 $600 09/02/2018 $0
Extra Operating Cost: $400 $400 09/02/2018 $0
SILVER 09/02/2018
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 09/02/2018 0.00M
Measured & Indicated: n/a n/a 09/02/2018 0.00M
Inferred: n/a n/a 09/02/2018 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 09/02/2018 0.00M
Measured & Indicated: n/a n/a 09/02/2018 0.00M
Inferred: n/a n/a 09/02/2018 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 09/02/2018 $0.00
Extra Operating Cost: n/a n/a 09/02/2018 $0.00
Average Grade: n/a n/a 09/02/2018 n/a
Recovery Rate: n/a n/a 09/02/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/02/2018 0.00M
Annual Production: n/a n/a 09/02/2018 n/a
Cash Cost: n/a n/a 09/02/2018 n/a
Extra Operating Cost: n/a n/a 09/02/2018 n/a

Property

Last Analysis Data  (09/02/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Africa, Nigeria Segilola 100% (guess) n/a Both show
500,000 oz resource.
Exploration Western Africa, Burkina Faso Hounde 20% (guess) 5,000 n/a show
JV property
Exploration Western Africa, Senegal Douta 70% (guess) n/a n/a show
Early exploration
Total Land Package Size (ha): 5,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Africa, Nigeria Segilola 100% (guess) n/a Both show
500,000 oz resource.
Exploration Western Africa, Burkina Faso Hounde 20% (guess) 5,000 n/a show
JV property
Exploration Western Africa, Senegal Douta 70% (guess) n/a n/a show
Early exploration
Total Land Package Size (ha): 5,000  

Profitability (by resource)

Proven &
Probable
09/02/2018
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.): 0.45M 0.45M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.03M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.41M 0.41M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.93M
Maximum Profit (Gold): $42.70M $59.15M n/a $16.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $42.70M $59.15M n/a $16.46M
Max Profit / Current MCap: 0.872 1.416 n/a 0.544
Max Profit Per Share (Gold): $0.12 $0.17 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $0.17 n/a $0.05
Total Free Profit Per Share: $0.00 $0.01 n/a $0.01
FD Mkt. Cap / Gold Eq.: $120.86 $103.15 n/a $-17.71
FD Mkt. Cap / Silver Eq.: $1.46 $1.21 n/a $-0.25
FD Mkt. Cap / Per Metal
as % Spot Price:
10.06% 8.07% n/a -1.99%
Measured &
Indicated
09/02/2018
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.): 0.55M 0.55M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.26M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.48M 0.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.09M
Maximum Profit (Gold): $50.29M $69.67M n/a $19.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $50.29M $69.67M n/a $19.38M
Max Profit / Current MCap: 1.027 1.668 n/a 0.640
Max Profit Per Share (Gold): $0.14 $0.20 n/a $0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.14 $0.20 n/a $0.06
Total Free Profit Per Share: $0.00 $0.04 n/a $0.04
FD Mkt. Cap / Gold Eq.: $102.62 $87.58 n/a $-15.03
FD Mkt. Cap / Silver Eq.: $1.24 $1.03 n/a $-0.21
FD Mkt. Cap / Per Metal
as % Spot Price:
8.55% 6.85% n/a -1.69%

Reserves &
Resources
09/02/2018
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.72M 0.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.66M
Maximum Profit (Gold): $76.38M $105.82M n/a $29.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $76.38M $105.82M n/a $29.44M
Max Profit / Current MCap: 1.560 2.533 n/a 0.973
Max Profit Per Share (Gold): $0.22 $0.30 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.22 $0.30 n/a $0.08
Total Free Profit Per Share: $0.04 $0.14 n/a $0.10
FD Mkt. Cap / Gold Eq.: $67.56 $57.66 n/a $-9.90
FD Mkt. Cap / Silver Eq.: $0.82 $0.68 n/a $-0.14
FD Mkt. Cap / Per Metal
as % Spot Price:
5.63% 4.51% n/a -1.12%

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.