Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Horizon Minerals Limited

www: horizonminerals.com.au   email: info@horizonminerals.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 developer with two mines in development in Australia and four 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$17.06M which is a fall of roughly 13% over the last nine months. As of 07/22/2023 they have no debt and ~A$5.78M cash. They have 697M 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 07/22/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $19.63M $17.06M 07/22/2023 $-2.57M
Total Assets: $32.66M $30.82M 07/22/2023 $-1.84M
Total Liabilities: $2.38M $2.25M 07/22/2023 $-0.13M
Current Assets: $6.12M $5.78M 07/22/2023 $-0.35M
Current Liabilities: $0.88M $0.83M 07/22/2023 $-0.05M
Total Debt: $0.00M $0.00M 07/22/2023 $0.00M
Cash: $6.12M $5.78M 07/22/2023 $-0.35M
Enterprise Value: $13.50M $11.28M 05/11/1970 $-2.22M
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: 07/22/2023 n/a
Misc 07/22/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 697,000,000 697,000,000 07/22/2023 0
Shares (FD): 759,000,000 759,000,000 07/22/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 07/22/2023 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
07/22/2023 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
07/22/2023 0
Initial CapEx (Outstanding): n/a n/a 07/22/2023 n/a
Funding Option: n/a n/a 07/22/2023 n/a
Documentation: none PFS 11/19/2023 n/a
Future MCap Modifier: 0.08
Developer: Location Risk for Production
0.08
Developer: Location Risk for Production
07/22/2023 0
Cash Flow Multiplier: 3 3 07/22/2023 0.00

Resource Data

GOLD 07/22/2023
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 07/22/2023 0.00M
Measured & Indicated: 0.50M 0.50M 07/22/2023 0.00M
Inferred: 0.50M 0.50M 07/22/2023 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 07/22/2023 0.00M
Measured & Indicated: 0.36M 0.36M 07/22/2023 0.00M
Inferred: 0.23M 0.23M 07/22/2023 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: n/a n/a 07/22/2023 $0.00
Extra Operating Cost: n/a n/a 07/22/2023 $0.00
G
R
A
D
E
Underground (Avg): 2.00 g/t n/a 07/22/2023 n/a
Open Pit (Avg): n/a 2.00 g/t 07/22/2023 2.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/19/2023 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 07/22/2023 0.00M
Annual Production: 35,000oz. 35,000oz. 07/22/2023 0oz.
Cash Cost: $950 $950 07/22/2023 $0
Extra Operating Cost: $500 $500 07/22/2023 $0
SILVER 07/22/2023
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 07/22/2023 0.00M
Measured & Indicated: n/a n/a 07/22/2023 0.00M
Inferred: n/a n/a 07/22/2023 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 07/22/2023 0.00M
Measured & Indicated: n/a n/a 07/22/2023 0.00M
Inferred: n/a n/a 07/22/2023 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 07/22/2023 $0.00
Extra Operating Cost: n/a n/a 07/22/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 07/22/2023 n/a
Open Pit (Avg): n/a n/a 07/22/2023 n/a
Recovery Rate: n/a n/a 07/22/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/22/2023 0.00M
Annual Production: n/a n/a 07/22/2023 n/a
Cash Cost: n/a n/a 07/22/2023 n/a
Extra Operating Cost: n/a n/a 07/22/2023 n/a

Property

Last Analysis Data  (07/22/2023)
Stage Name Owned Au Ag Cu Notes
Dev Boorara 100% show
350,000 oz at 1 gpt.

Feasibility study due in 2015.
Dev Nimbus 100% show
Targeting production in 2016.
Exp Anthill 100% show
Possible discovery.

Drilling.
Exp Blister Dam 100% show
Possible discovery.

Drilling.
Exp Goongarrie Lady 100% show
Feasibility study underway.
Exp Teal 100% show
Small producing mine.
Total Land Package Size (ha): 20,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Boorara 100% show
350,000 oz at 1 gpt.

Feasibility study due in 2015.
Dev Nimbus 100% show
Targeting production in 2016.
Exp Anthill 100% show
Possible discovery.

Drilling.
Exp Blister Dam 100% show
Possible discovery.

Drilling.
Exp Goongarrie Lady 100% show
Feasibility study underway.
Exp Teal 100% show
Small producing mine.
Total Land Package Size (ha): 20,000  

Profitability (by resource)

Proven &
Probable
07/22/2023
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
07/22/2023
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.98M
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 1.42M
Maximum Profit (Gold): $183.85M $331.92M n/a $148.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $183.85M $331.92M n/a $148.07M
Max Profit / Current MCap: 9.368 19.460 n/a 10.092
Max Profit Per Share (Gold): $0.24 $0.44 n/a $0.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.44 n/a $0.20
Total Free Profit Per Share: $0.20 $0.40 n/a $0.20
FD MCap / Gold Eq.: $54.52 $47.38 n/a $-7.14
FD MCap / Silver Eq.: $0.68 $0.57 n/a $-0.12
FD MCap / Per Metal
as % Spot Price:
2.78% 2.00% n/a -0.78%

Reserves &
Resources
07/22/2023
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.95M
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 2.31M
Maximum Profit (Gold): $298.76M $539.37M n/a $240.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $298.76M $539.37M n/a $240.61M
Max Profit / Current MCap: 15.223 31.622 n/a 16.399
Max Profit Per Share (Gold): $0.39 $0.71 n/a $0.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.39 $0.71 n/a $0.32
Total Free Profit Per Share: $0.36 $0.68 n/a $0.32
FD MCap / Gold Eq.: $33.55 $29.16 n/a $-4.39
FD MCap / Silver Eq.: $0.42 $0.35 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:
1.71% 1.23% n/a -0.48%

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.     ×