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

Horizon Minerals Limited

www: www.intermin.com.au   email: iadmin@intermin.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:HRZ AUD

Description

Horizon Minerals Limited are a gold focused junior, late stage development company with two mines in development in Australia and five exploration properties. They have approximately 1Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$17.22M which is a fall of roughly 49% over the last nine months. As of 07/06/2019 they have no debt and ~A$3.66M cash. They have 427M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 07/06/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $33.54M $17.22M 07/06/2019 $-16.31M
Total Assets: $17.52M $15.23M 07/06/2019 $-2.29M
Total Liabilities: $0.56M $0.49M 07/06/2019 $-0.07M
Current Assets: $4.91M $4.26M 07/06/2019 $-0.64M
Current Liabilities: $0.56M $0.49M 07/06/2019 $-0.07M
Total Debt: $0.00M $0.00M 07/06/2019 $0.00M
Cash: $4.21M $3.66M 07/06/2019 $-0.55M
Enterprise Value: $29.33M $13.57M 06/06/1970 $-15.76M
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: 07/06/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/06/2019 0.00%
Misc 07/06/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 427,000,000 427,000,000 07/06/2019 0
Shares (FD): 435,000,000 435,000,000 07/06/2019 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 07/06/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/06/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/06/2019 0
Initial CapEx (Outstanding): n/a n/a 07/06/2019 n/a
Funding Option: n/a n/a 07/06/2019 n/a
Documentation: none FS 07/06/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/06/2019
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 07/06/2019 0.00M
Measured & Indicated: 0.50M 0.50M 07/06/2019 0.00M
Inferred: 0.50M 0.50M 07/06/2019 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/06/2019 0.00M
Measured & Indicated: 0.36M 0.36M 07/06/2019 0.00M
Inferred: 0.23M 0.23M 07/06/2019 0.00M
Reserves & Resources: 0.59M 0.59M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: $0 $0 07/06/2019 $0.00
Extra Operating Cost: $0 $0 07/06/2019 $0.00
Average Grade: 2.00 g/t 2.00 g/t 07/06/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/06/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 07/06/2019 0.00M
Annual Production: 35,000oz. 35,000oz. 07/06/2019 0oz.
Cash Cost: $750 $750 07/06/2019 $0
Extra Operating Cost: $400 $400 07/06/2019 $0
SILVER 07/06/2019
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 07/06/2019 0.00M
Measured & Indicated: n/a n/a 07/06/2019 0.00M
Inferred: n/a n/a 07/06/2019 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 07/06/2019 0.00M
Measured & Indicated: n/a n/a 07/06/2019 0.00M
Inferred: n/a n/a 07/06/2019 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 07/06/2019 $0.00
Extra Operating Cost: n/a n/a 07/06/2019 $0.00
Average Grade: n/a n/a 07/06/2019 n/a
Recovery Rate: n/a n/a 07/06/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/06/2019 0.00M
Annual Production: n/a n/a 07/06/2019 n/a
Cash Cost: n/a n/a 07/06/2019 n/a
Extra Operating Cost: n/a n/a 07/06/2019 n/a

Property

Last Analysis Data  (07/06/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Boorara 100% (guess) n/a Both show
350,000 oz at 1 gpt.

Feasibility study due in 2015.
Development Western Australia, Australia Nimbus 100% (guess) 20,000 Both show
Targeting production in 2016.
Exploration Western Australia, Australia Anthill 100% (guess) n/a n/a show
Possible discovery.

Drilling.
Exploration Western Australia, Australia Blister Dam 100% (guess) n/a n/a show
Possible discovery.

Drilling.
Exploration Western Australia, Australia Coolgardie 100% (guess) n/a Open Pit show
150,000 oz open pit at 1 gpt.
Exploration Western Australia, Australia Goongarrie Lady 100% (guess) n/a n/a show
Feasibility study underway.
Exploration Western Australia, Australia Teal 100% (guess) n/a n/a show
Small producing mine.
Total Land Package Size (ha): 20,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Australia, Australia Boorara 100% (guess) n/a Both show
350,000 oz at 1 gpt.

Feasibility study due in 2015.
Development Western Australia, Australia Nimbus 100% (guess) 20,000 Both show
Targeting production in 2016.
Exploration Western Australia, Australia Anthill 100% (guess) n/a n/a show
Possible discovery.

Drilling.
Exploration Western Australia, Australia Blister Dam 100% (guess) n/a n/a show
Possible discovery.

Drilling.
Exploration Western Australia, Australia Coolgardie 100% (guess) n/a Open Pit show
150,000 oz open pit at 1 gpt.
Exploration Western Australia, Australia Goongarrie Lady 100% (guess) n/a n/a show
Feasibility study underway.
Exploration Western Australia, Australia Teal 100% (guess) n/a n/a show
Small producing mine.
Total Land Package Size (ha): 20,000  

Profitability (by resource)

Proven &
Probable		 07/06/2019
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		 07/06/2019
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.65M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.36M 0.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.95M
Maximum Profit (Gold): $352.50M $409.35M n/a $56.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $352.50M $409.35M n/a $56.85M
Max Profit / Current MCap: 10.511 23.765 n/a 13.254
Max Profit Per Share (Gold): $0.81 $0.94 n/a $0.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.81 $0.94 n/a $0.13
Total Free Profit Per Share: $0.70 $0.88 n/a $0.18
FD Mkt. Cap / Gold Eq.: $93.16 $47.85 n/a $-45.31
FD Mkt. Cap / Silver Eq.: $1.00 $0.42 n/a $-0.57
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.66% 2.95% n/a -3.71%

Reserves &
Resources		 07/06/2019
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 19.30M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.59M 0.59M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.29M
Maximum Profit (Gold): $572.81M $665.19M n/a $92.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $572.81M $665.19M n/a $92.38M
Max Profit / Current MCap: 17.080 38.618 n/a 21.538
Max Profit Per Share (Gold): $1.32 $1.53 n/a $0.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.32 $1.53 n/a $0.21
Total Free Profit Per Share: $1.21 $1.46 n/a $0.26
FD Mkt. Cap / Gold Eq.: $57.33 $29.44 n/a $-27.88
FD Mkt. Cap / Silver Eq.: $0.61 $0.26 n/a $-0.35
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.10% 1.81% n/a -2.29%

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.