Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 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$40.71M which is a fall of roughly 18% over the last seven months. As of 07/11/2020 they have no debt and ~A$6.95M cash. They have 453M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/11/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$49.87M
$40.71M
07/11/2020
$-9.16M
Total Assets:
$34.70M
$38.63M
07/11/2020
$3.93M
Total Liabilities:
$2.43M
$2.70M
07/11/2020
$0.28M
Current Assets:
$6.94M
$7.73M
07/11/2020
$0.79M
Current Liabilities:
$0.90M
$1.00M
07/11/2020
$0.10M
Total Debt:
$0.00M
$0.00M
07/11/2020
$0.00M
Cash:
$6.25M
$6.95M
07/11/2020
$0.71M
Enterprise Value:
$43.62M
$33.76M
01/26/1971
$-9.86M
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:
07/11/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/11/2020
0.00%
Misc
07/11/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
452,980,000
452,980,000
07/11/2020
0
Shares (FD):
479,000,000
479,000,000
07/11/2020
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
07/11/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/11/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/11/2020
0
Initial CapEx (Outstanding):
n/a
n/a
07/11/2020
n/a
Funding Option:
n/a
n/a
07/11/2020
n/a
Documentation:
none
PFS
12/21/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
07/11/2020 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
07/11/2020
0.00M
Measured & Indicated:
0.50M
0.50M
07/11/2020
0.00M
Inferred:
0.50M
0.50M
07/11/2020
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
07/11/2020
0.00M
Measured & Indicated:
0.36M
0.36M
07/11/2020
0.00M
Inferred:
0.23M
0.23M
07/11/2020
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
07/11/2020
$0.00
Extra Operating Cost:
n/a
n/a
07/11/2020
$0.00
Average Grade:
2.00 g/t
2.00 g/t
07/11/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
12/21/2020
0.00%
F U T U R E
Proven & Probable:
0.50M
0.50M
07/11/2020
0.00M
Annual Production:
35,000oz.
35,000oz.
07/11/2020
0oz.
Cash Cost:
$750
$750
07/11/2020
$0
Extra Operating Cost:
$400
$400
07/11/2020
$0
SILVER
07/11/2020 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
07/11/2020
0.00M
Measured & Indicated:
n/a
n/a
07/11/2020
0.00M
Inferred:
n/a
n/a
07/11/2020
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
07/11/2020
0.00M
Measured & Indicated:
n/a
n/a
07/11/2020
0.00M
Inferred:
n/a
n/a
07/11/2020
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
07/11/2020
$0.00
Extra Operating Cost:
n/a
n/a
07/11/2020
$0.00
Average Grade:
n/a
n/a
07/11/2020
n/a
Recovery Rate:
n/a
n/a
07/11/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/11/2020
0.00M
Annual Production:
n/a
n/a
07/11/2020
n/a
Cash Cost:
n/a
n/a
07/11/2020
n/a
Extra Operating Cost:
n/a
n/a
07/11/2020
n/a
Property
Last Analysis Data (07/11/2020)
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
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
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
07/11/2020 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
07/11/2020 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
-11.67M
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
-8.40M
Maximum Profit (Gold):
$163.32M
$177.69M
n/a
$14.36M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$163.32M
$177.69M
n/a
$14.36M
Max Profit / Current MCap:
3.275
4.365
n/a
1.090
Max Profit Per Share (Gold):
$0.34
$0.37
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.34
$0.37
n/a
$0.03
Total Free Profit Per Share:
$0.19
$0.26
n/a
$0.07
FD Mkt. Cap / Gold Eq.:
$138.52
$113.08
n/a
$-25.44
FD Mkt. Cap / Silver Eq.:
$1.44
$1.55
n/a
$0.11
FD Mkt. Cap / Per Metal as % Spot Price:
7.70%
6.10%
n/a
-1.61%
Reserves & Resources
07/11/2020 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
-23.33M
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
-13.65M
Maximum Profit (Gold):
$265.40M
$288.74M
n/a
$23.34M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$265.40M
$288.74M
n/a
$23.34M
Max Profit / Current MCap:
5.322
7.092
n/a
1.770
Max Profit Per Share (Gold):
$0.55
$0.60
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.55
$0.60
n/a
$0.05
Total Free Profit Per Share:
$0.40
$0.49
n/a
$0.09
FD Mkt. Cap / Gold Eq.:
$85.24
$69.59
n/a
$-15.65
FD Mkt. Cap / Silver Eq.:
$0.89
$0.95
n/a
$0.07
FD Mkt. Cap / Per Metal as % Spot Price:
4.74%
3.75%
n/a
-0.99%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/11/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6941
AUD 0.7726
01/26/2021
Spot Gold:
$1,798.10
$1,855.10
01/26/2021
$57.00
Spot Silver:
$18.67
$25.42
01/26/2021
$6.75
Gold:Silver Ratio:
96.31
72.98
01/26/2021
-23.33
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: