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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Horizon Gold Ltd
www: horizongold.com.au     email: info@horizongold.com.au

Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
ASX:HRN AUD

Description

Horizon Gold Ltd are a gold focused junior, late stage development company

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

General Details

Financial 12/31/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $15.02M $10.96M 12/31/2017 $-4.06M
Total Assets: $20.29M $19.48M 12/31/2017 $-0.81M
Total Liabilities: $0.78M $0.75M 12/31/2017 $-0.03M
Current Assets: $7.80M $7.49M 12/31/2017 $-0.31M
Current Liabilities: $0.78M $0.75M 12/31/2017 $-0.03M
Total Debt: $0.00M $0.00M 12/31/2017 $0.00M
Cash: $7.80M $7.49M 12/31/2017 $-0.31M
Enterprise Value: $7.22M $3.47M 02/09/1970 $-3.75M
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: 12/31/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/31/2017 0.00%
Misc 12/31/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 77,000,000 77,000,000 12/31/2017 0
Shares (FD): 77,000,000 77,000,000 12/31/2017 0
Insider Ownership: n/a 51% 12/31/2017 51%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 12/31/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
12/31/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
12/31/2017 0
Initial CapEx (Outstanding): n/a n/a 12/31/2017 n/a
Funding Option: n/a n/a 12/31/2017 n/a
Documentation: none PFS 12/31/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/31/2017
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 12/31/2017 0.00M
Measured & Indicated: 1.00M 1.00M 12/31/2017 0.00M
Inferred: 0.30M 0.30M 12/31/2017 0.00M
Reserves & Resources: 1.30M 1.30M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 12/31/2017 0.00M
Measured & Indicated: 0.72M 0.72M 12/31/2017 0.00M
Inferred: 0.14M 0.14M 12/31/2017 0.00M
Reserves & Resources: 0.86M 0.86M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/31/2017 $0.00
Extra Operating Cost: n/a n/a 12/31/2017 $0.00
Average Grade: 2.00 g/t 2.00 g/t 12/31/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/31/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 12/31/2017 0.00M
Annual Production: 80,000oz. 80,000oz. 12/31/2017 0oz.
Cash Cost: $800 $800 12/31/2017 $0
Extra Operating Cost: $400 $400 12/31/2017 $0
SILVER 12/31/2017
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 12/31/2017 0.00M
Measured & Indicated: n/a n/a 12/31/2017 0.00M
Inferred: n/a n/a 12/31/2017 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 12/31/2017 0.00M
Measured & Indicated: n/a n/a 12/31/2017 0.00M
Inferred: n/a n/a 12/31/2017 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 12/31/2017 $0.00
Extra Operating Cost: n/a n/a 12/31/2017 $0.00
Average Grade: n/a n/a 12/31/2017 n/a
Recovery Rate: n/a n/a 12/31/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/31/2017 0.00M
Annual Production: n/a n/a 12/31/2017 n/a
Cash Cost: n/a n/a 12/31/2017 n/a
Extra Operating Cost: n/a n/a 12/31/2017 n/a

Property

Last Analysis Data  (12/31/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Australia, Australia Gum Creek 100% (guess) 72,000 Open Pit show
1.3 million oz at 2.2 gpt

Past producing mine.

Updating feasibility study.

Large property: 48 targets.
Total Land Package Size (ha): 72,000  
Current Data
No Data

Profitability (by resource)

Proven &
Probable
12/31/2017
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
12/31/2017
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.60M
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 6.19M
Maximum Profit (Gold): $51.71M $5.34M n/a $-46.37M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $51.71M $5.34M n/a $-46.37M
Max Profit / Current MCap: 3.443 0.487 n/a -2.955
Max Profit Per Share (Gold): $0.67 $0.07 n/a $-0.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.67 $0.07 n/a $-0.60
Total Free Profit Per Share: $0.42 $0.00 n/a $-0.42
FD Mkt. Cap / Gold Eq.: $20.86 $15.22 n/a $-5.64
FD Mkt. Cap / Silver Eq.: $0.27 $0.18 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
1.60% 1.26% n/a -0.34%

Reserves &
Resources
12/31/2017
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 11.18M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.86M 0.86M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.35M
Maximum Profit (Gold): $61.41M $6.34M n/a $-55.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $61.41M $6.34M n/a $-55.06M
Max Profit / Current MCap: 4.088 0.579 n/a -3.509
Max Profit Per Share (Gold): $0.80 $0.08 n/a $-0.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.80 $0.08 n/a $-0.72
Total Free Profit Per Share: $0.55 $0.00 n/a $-0.55
FD Mkt. Cap / Gold Eq.: $17.57 $12.82 n/a $-4.75
FD Mkt. Cap / Silver Eq.: $0.23 $0.15 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.35% 1.06% n/a -0.29%

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.