Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:HRN
AUD
Description
Horizon Gold Ltd are a gold focused junior, late stage developer with one mine in development in Australia. They have approximately 2.1Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$22.15M which is a fall of roughly 28% over the last nine months. As of 07/30/2023 they have no debt and ~A$0.13M cash. They have 125M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/30/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$30.67M
$22.15M
07/30/2023
$-8.51M
Total Assets:
$6.00M
$5.86M
07/30/2023
$-0.14M
Total Liabilities:
$0.67M
$0.65M
07/30/2023
$-0.02M
Current Assets:
$0.13M
$0.13M
07/30/2023
$0.00M
Current Liabilities:
$0.67M
$0.65M
07/30/2023
$-0.02M
Total Debt:
$0.00M
$0.00M
07/30/2023
$0.00M
Cash:
$0.13M
$0.13M
07/30/2023
$0.00M
Enterprise Value:
$30.53M
$22.02M
09/12/1970
$-8.51M
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:
07/30/2023
n/a
Misc
07/30/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
125,000,000
125,000,000
07/30/2023
0
Shares (FD):
126,000,000
126,000,000
07/30/2023
0
Insider Ownership:
n/a
50%
11/19/2023
50%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2026
07/30/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/30/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/30/2023
0
Initial CapEx (Outstanding):
n/a
n/a
07/30/2023
n/a
Funding Option:
n/a
n/a
07/30/2023
n/a
Documentation:
none
PFS
11/19/2023
n/a
Future MCap Modifier:
0.08Developer: Location Risk for Production
0.08Developer: Location Risk for Production
07/30/2023
0
Cash Flow Multiplier:
4
4
07/30/2023
0.00
Resource Data
GOLD
07/30/2023 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
07/30/2023
0.00M
Measured & Indicated:
1.30M
1.30M
07/30/2023
0.00M
Inferred:
0.80M
0.80M
07/30/2023
0.00M
Reserves & Resources:
2.10M
2.10M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/30/2023
0.00M
Measured & Indicated:
0.94M
0.94M
07/30/2023
0.00M
Inferred:
0.36M
0.36M
07/30/2023
0.00M
Reserves & Resources:
1.30M
1.30M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
07/30/2023
$0.00
Extra Operating Cost:
n/a
n/a
07/30/2023
$0.00
G R A D E
Underground (Avg):
1.50 g/t
n/a
07/30/2023
n/a
Open Pit (Avg):
n/a
1.50 g/t
07/30/2023
1.50 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/19/2023
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
07/30/2023
0.00M
Annual Production:
75,000oz.
75,000oz.
07/30/2023
0oz.
Cash Cost:
$1,000
$1,000
07/30/2023
$0
Extra Operating Cost:
$500
$500
07/30/2023
$0
SILVER
07/30/2023 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
07/30/2023
0.00M
Measured & Indicated:
n/a
n/a
07/30/2023
0.00M
Inferred:
n/a
n/a
07/30/2023
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
07/30/2023
0.00M
Measured & Indicated:
n/a
n/a
07/30/2023
0.00M
Inferred:
n/a
n/a
07/30/2023
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
07/30/2023
$0.00
Extra Operating Cost:
n/a
n/a
07/30/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
07/30/2023
n/a
Open Pit (Avg):
n/a
n/a
07/30/2023
n/a
Recovery Rate:
n/a
n/a
07/30/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/30/2023
0.00M
Annual Production:
n/a
n/a
07/30/2023
n/a
Cash Cost:
n/a
n/a
07/30/2023
n/a
Extra Operating Cost:
n/a
n/a
07/30/2023
n/a
Property
Last Analysis Data (07/30/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Australia , Australia
Gum Creek
100% (guess)
72,000
Open Pit
show
OP: 400,000 oz at 7 gpt
OP: 400,000 oz at 1 gpt
UG: 500,000 oz at 7 gpt
Past producing mine.
Updating feasibility study.
Large property: 48 targets.
Total Land Package Size (ha):
72,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Australia , Australia
Gum Creek
100% (guess)
72,000
Open Pit
show
OP: 400,000 oz at 7 gpt
OP: 400,000 oz at 1 gpt
UG: 500,000 oz at 7 gpt
Past producing mine.
Updating feasibility study.
Large property: 48 targets.
Total Land Package Size (ha):
72,000
Profitability (by resource)
Proven & Probable
07/30/2023 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 MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
07/30/2023 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
6.23M
P L A U S I B L E
Gold Eq. Oz.:
0.94M
0.94M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.49M
Maximum Profit (Gold):
$428.31M
$763.40M
n/a
$335.09M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$428.31M
$763.40M
n/a
$335.09M
Max Profit / Current MCap:
13.967
34.458
n/a
20.491
Max Profit Per Share (Gold):
$3.40
$6.06
n/a
$2.66
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.40
$6.06
n/a
$2.66
Total Free Profit Per Share:
$3.03
$5.79
n/a
$2.75
FD MCap / Gold Eq.:
$32.76
$23.67
n/a
$-9.09
FD MCap / Silver Eq.:
$0.41
$0.28
n/a
$-0.13
FD MCap / Per Metal as % Spot Price:
1.67%
1.02%
n/a
-0.65%
Reserves & Resources
07/30/2023 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.):
2.10M
2.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
10.07M
P L A U S I B L E
Gold Eq. Oz.:
1.30M
1.30M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
6.21M
Maximum Profit (Gold):
$593.05M
$1,057.02M
n/a
$463.97M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$593.05M
$1,057.02M
n/a
$463.97M
Max Profit / Current MCap:
19.339
47.711
n/a
28.373
Max Profit Per Share (Gold):
$4.71
$8.39
n/a
$3.68
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.71
$8.39
n/a
$3.68
Total Free Profit Per Share:
$4.34
$8.12
n/a
$3.78
FD MCap / Gold Eq.:
$23.66
$17.09
n/a
$-6.57
FD MCap / Silver Eq.:
$0.29
$0.20
n/a
$-0.09
FD MCap / Per Metal as % Spot Price:
1.21%
0.74%
n/a
-0.47%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/30/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6668
AUD 0.6512
04/24/2024
Spot Gold:
$1,957.60
$2,315.60
04/24/2024
$358.00
Spot Silver:
$24.31
$27.14
04/24/2024
$2.83
Gold:Silver Ratio:
80.53
85.32
04/24/2024
4.79
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: