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

Category: Mid-tier Producer
Rating & Risk: Login to view
Harmony Gold Mining Co.
www: www.harmony.co.za     email: corporate@harmony.co.za

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:HMY USD

Description

Harmony Gold Mining Co. are a gold focused mid-tier producer with thirteen producing mines in Papua New Guinea and South Africa, seven mines in development in Papua New Guinea and South Africa and four exploration properties. Currently they produce roughly 1.4Moz. of gold per year. They have approximately 80Moz. of gold in the reserves and resources category of which 50Moz. are in the measured and indicated category. They have a market capitalisation of ~917.98M which is a fall of roughly 14% over the last two months. As of 04/07/2019 they have ~395M debt and ~48.51M cash. They have 540M shares outstanding and trade on the New York Stock Exchange.

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

General Details

Financial 04/07/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,072.82M $917.98M 04/07/2019 $-154.84M
Total Assets: $2,772.18M $2,702.91M 04/07/2019 $-69.27M
Total Liabilities: $995.14M $970.28M 04/07/2019 $-24.87M
Current Assets: $284.33M $277.22M 04/07/2019 $-7.10M
Current Liabilities: $255.89M $249.50M 04/07/2019 $-6.39M
Total Debt: $405.16M $395.04M 04/07/2019 $-10.12M
Cash: $49.76M $48.51M 04/07/2019 $-1.24M
Enterprise Value: $1,428.23M $1,264.51M 01/26/2010 $-163.72M
Cash Flow: $89.47M $82.81M never $-6.66M
Cash Flow Multiple: 11.99 11.09 never -0.90
Net Debt to
Cash Flow Ratio:
3.97 4.18 never 0.21
Finance within 1 year: 04/07/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/07/2019 0.00%
Misc 04/07/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 540,000,000 540,000,000 04/07/2019 0
Shares (FD): 553,000,000 553,000,000 04/07/2019 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 04/07/2019 n/a
Production (Gold Eq Oz.): (guess) 
1,400,000
(guess) 
1,400,000
04/07/2019 0
Production (Silver Eq Oz.): (guess) 
119,961,513
(guess) 
123,764,625
04/07/2019 3,803,112
Initial CapEx (Outstanding): n/a n/a 04/07/2019 n/a
Funding Option: n/a n/a 04/07/2019 n/a
Documentation: none PRODUCER 04/07/2019 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 04/07/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 30.00M 30.00M 04/07/2019 0.00M
Measured & Indicated: 50.00M 50.00M 04/07/2019 0.00M
Inferred: 30.00M 30.00M 04/07/2019 0.00M
Reserves & Resources: 80.00M 80.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 24.00M 24.00M 04/07/2019 0.00M
Measured & Indicated: 36.80M 36.80M 04/07/2019 0.00M
Inferred: 12.00M 12.00M 04/07/2019 0.00M
Reserves & Resources: 48.80M 48.80M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,400,000oz.
(guess) 
1,400,000oz.
04/07/2019 0oz.
Cash Cost: $950 $950 04/07/2019 $0.00
Extra Operating Cost: $250 $250 04/07/2019 $0.00
Average Grade: 1.80 g/t 1.80 g/t 04/07/2019 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/07/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 35.00M 35.00M 04/07/2019 0.00M
Annual Production: 1,400,000oz. 1,400,000oz. 04/07/2019 0oz.
Cash Cost: $1,000 $1,000 04/07/2019 $0
Extra Operating Cost: $300 $300 04/07/2019 $0
SILVER 04/07/2019
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 04/07/2019 0.00M
Measured & Indicated: n/a n/a 04/07/2019 0.00M
Inferred: n/a n/a 04/07/2019 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 04/07/2019 0.00M
Measured & Indicated: n/a n/a 04/07/2019 0.00M
Inferred: n/a n/a 04/07/2019 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 04/07/2019 $0.00
Extra Operating Cost: n/a n/a 04/07/2019 $0.00
Average Grade: n/a n/a 04/07/2019 n/a
Recovery Rate: n/a n/a 04/07/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/07/2019 0.00M
Annual Production: n/a n/a 04/07/2019 n/a
Cash Cost: n/a n/a 04/07/2019 n/a
Extra Operating Cost: n/a n/a 04/07/2019 n/a

Property

Last Analysis Data  (04/07/2019)
Stage Location Name Owned Type Au Ag Cu
Production Morobe Province, Papua New Guinea Hidden Valley 50% Open Pit
Production Free State, South Africa Bambanani 100% n/a
Production Johannesburg, South Africa Doornkop 100% n/a
Production Mpumalanga, South Africa Evander 100% n/a
Production Free State, South Africa Free State surface 100% n/a
Production Free State, South Africa Joel 100% n/a
Production Mafikeng, South Africa Kalgold 100% n/a
Production Johannesburg, South Africa Kusasalethu 100% n/a
Production Free State, South Africa Masimong 100% n/a
Production Free State, South Africa Phakisa 100% n/a
Production Free State, South Africa Target 100% n/a
Production Free State, South Africa Tsepong 100% n/a
Production Free State, South Africa Virginia 100% n/a
Development Papua New Guinea Golpu 50% n/a
Development Papua New Guinea Hamata 50% n/a
Development Free State, South Africa Libra 255% n/a
Development Free State, South Africa Masimong Uranium 100% n/a
Development Free State, South Africa Pharisa Uranium 100% n/a
Development Free State, South Africa Tshepong Uranium 100% n/a
Development Free State, South Africa Unisel 100% n/a
Exploration Papua New Guinea Nambonga 50% n/a
Exploration Papua New Guinea Wafi 50% n/a
Exploration Free State, South Africa Freddies 9 100% n/a
Exploration Free State, South Africa Free State surface Uranium 100% n/a
Current Data
Stage Location Name Owned Type Au Ag Cu
Production Morobe Province, Papua New Guinea Hidden Valley 50% Open Pit
Production Free State, South Africa Bambanani 100% n/a
Production Johannesburg, South Africa Doornkop 100% n/a
Production Mpumalanga, South Africa Evander 100% n/a
Production Free State, South Africa Free State surface 100% n/a
Production Free State, South Africa Joel 100% n/a
Production Mafikeng, South Africa Kalgold 100% n/a
Production Johannesburg, South Africa Kusasalethu 100% n/a
Production Free State, South Africa Masimong 100% n/a
Production Free State, South Africa Phakisa 100% n/a
Production Free State, South Africa Target 100% n/a
Production Free State, South Africa Tsepong 100% n/a
Production Free State, South Africa Virginia 100% n/a
Development Papua New Guinea Golpu 50% n/a
Development Papua New Guinea Hamata 50% n/a
Development Free State, South Africa Libra 255% n/a
Development Free State, South Africa Masimong Uranium 100% n/a
Development Free State, South Africa Pharisa Uranium 100% n/a
Development Free State, South Africa Tshepong Uranium 100% n/a
Development Free State, South Africa Unisel 100% n/a
Exploration Papua New Guinea Nambonga 50% n/a
Exploration Papua New Guinea Wafi 50% n/a
Exploration Free State, South Africa Freddies 9 100% n/a
Exploration Free State, South Africa Free State surface Uranium 100% n/a

Profitability (by resource)

Proven &
Probable
04/07/2019
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.): 30.00M 30.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 81.50M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 24.00M 24.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 65.20M
Maximum Profit (Gold): $766.92M $709.80M n/a $-57.12M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $766.92M $709.80M n/a $-57.12M
Max Profit / Current MCap: 0.715 0.773 n/a 0.058
Max Profit Per Share (Gold): $1.39 $1.28 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.39 $1.28 n/a $-0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $44.70 $38.25 n/a $-6.45
FD Mkt. Cap / Silver Eq.: $0.52 $0.43 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
3.46% 2.98% n/a -0.48%
Measured &
Indicated
04/07/2019
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.): 50.00M 50.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 135.83M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 36.80M 36.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 99.97M
Maximum Profit (Gold): $1,175.94M $1,088.36M n/a $-87.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,175.94M $1,088.36M n/a $-87.58M
Max Profit / Current MCap: 1.096 1.186 n/a 0.089
Max Profit Per Share (Gold): $2.13 $1.97 n/a $-0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.13 $1.97 n/a $-0.16
Total Free Profit Per Share: $0.19 $0.31 n/a $0.12
FD Mkt. Cap / Gold Eq.: $29.15 $24.95 n/a $-4.21
FD Mkt. Cap / Silver Eq.: $0.34 $0.28 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
2.26% 1.94% n/a -0.32%

Reserves &
Resources
04/07/2019
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.): 80.00M 80.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 217.32M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 48.80M 48.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 132.57M
Maximum Profit (Gold): $1,559.40M $1,443.26M n/a $-116.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,559.40M $1,443.26M n/a $-116.14M
Max Profit / Current MCap: 1.454 1.572 n/a 0.119
Max Profit Per Share (Gold): $2.82 $2.61 n/a $-0.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.82 $2.61 n/a $-0.21
Total Free Profit Per Share: $0.88 $0.95 n/a $0.07
FD Mkt. Cap / Gold Eq.: $21.98 $18.81 n/a $-3.17
FD Mkt. Cap / Silver Eq.: $0.26 $0.21 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
1.70% 1.46% n/a -0.24%

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.