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 ~1415.68M which is a rise of roughly 32% over the last three months. As of 04/07/2019 they have ~409M debt and ~50.27M 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 $1,415.68M 04/07/2019 $342.86M
Total Assets: $2,772.18M $2,800.89M 04/07/2019 $28.72M
Total Liabilities: $995.14M $1,005.45M 04/07/2019 $10.31M
Current Assets: $284.33M $287.27M 04/07/2019 $2.95M
Current Liabilities: $255.89M $258.54M 04/07/2019 $2.65M
Total Debt: $405.16M $409.36M 04/07/2019 $4.20M
Cash: $49.76M $50.27M 04/07/2019 $0.52M
Enterprise Value: $1,428.23M $1,774.77M 03/29/2026 $346.54M
Cash Flow: $89.47M $220.11M never $130.63M
Cash Flow Multiple: 11.99 6.43 never -5.56
Net Debt to
Cash Flow Ratio:		 3.97 1.63 never -2.34
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) 
123,341,991		 04/07/2019 3,380,478
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 72.44M
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 57.95M
Maximum Profit (Gold): $766.92M $1,886.64M n/a $1,119.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $766.92M $1,886.64M n/a $1,119.72M
Max Profit / Current MCap: 0.715 1.333 n/a 0.618
Max Profit Per Share (Gold): $1.39 $3.41 n/a $2.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.39 $3.41 n/a $2.02
Total Free Profit Per Share: $0.00 $0.85 n/a $0.85
FD Mkt. Cap / Gold Eq.: $44.70 $58.99 n/a $14.29
FD Mkt. Cap / Silver Eq.: $0.52 $0.67 n/a $0.15
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.46% 4.14% n/a 0.68%
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 120.73M
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 88.86M
Maximum Profit (Gold): $1,175.94M $2,892.85M n/a $1,716.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,175.94M $2,892.85M n/a $1,716.90M
Max Profit / Current MCap: 1.096 2.043 n/a 0.947
Max Profit Per Share (Gold): $2.13 $5.23 n/a $3.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.13 $5.23 n/a $3.10
Total Free Profit Per Share: $0.19 $2.67 n/a $2.48
FD Mkt. Cap / Gold Eq.: $29.15 $38.47 n/a $9.32
FD Mkt. Cap / Silver Eq.: $0.34 $0.44 n/a $0.10
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.26% 2.70% n/a 0.44%

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 193.17M
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 117.83M
Maximum Profit (Gold): $1,559.40M $3,836.17M n/a $2,276.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,559.40M $3,836.17M n/a $2,276.76M
Max Profit / Current MCap: 1.454 2.710 n/a 1.256
Max Profit Per Share (Gold): $2.82 $6.94 n/a $4.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.82 $6.94 n/a $4.12
Total Free Profit Per Share: $0.88 $4.38 n/a $3.50
FD Mkt. Cap / Gold Eq.: $21.98 $29.01 n/a $7.03
FD Mkt. Cap / Silver Eq.: $0.26 $0.33 n/a $0.07
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.70% 2.04% n/a 0.33%

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.