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

Harmony Gold Mining Co.

www: www.harmony.co.za   email: corporate@harmony.co.za
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:HMY USD

Description

Harmony Gold Mining Co. are a gold focused major with seven producing mines in Papua New Guinea and South Africa, two mines in development in Papua New Guinea and South Africa and two exploration properties. Currently they produce roughly 1.5Moz. of gold per year. They have approximately 140Moz. of gold in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~9546.54M which is a fall of roughly 14% over the last three weeks. As of 04/12/2025 they have ~699M debt and ~505.14M cash. They have 633M 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 04/12/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $11,052.03M $9,546.54M 04/12/2025 $-1,505.49M
Total Assets: $2,495.85M $2,580.54M 04/12/2025 $84.69M
Total Liabilities: $831.95M $860.18M 04/12/2025 $28.23M
Current Assets: $488.56M $505.14M 04/12/2025 $16.58M
Current Liabilities: $285.98M $295.69M 04/12/2025 $9.70M
Total Debt: $675.96M $698.90M 04/12/2025 $22.94M
Cash: $488.56M $505.14M 04/12/2025 $16.58M
Enterprise Value: $11,239.43M $9,740.30M 08/28/2278 $-1,499.13M
Cash Flow: $1,705.05M $1,693.35M never $-11.70M
Cash Flow Multiple: 6.48 5.64 never -0.84
Net Debt to
Cash Flow Ratio:		 0.11 0.11 never 0.00
Finance within 1 year: 04/12/2025 n/a
Misc 04/12/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 632,634,413 632,634,413 04/12/2025 0
Shares (FD): 642,000,000 642,000,000 04/12/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 3% 04/12/2025 3%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/12/2025 n/a
Production (Gold Eq Oz.): (guess) 
1,500,000		 (guess) 
1,500,000		 04/12/2025 0
Production (Silver Eq Oz.): (guess) 
150,684,358		 (guess) 
149,255,778		 04/12/2025 -1,428,579
Initial CapEx (Outstanding): n/a n/a 04/12/2025 n/a
Funding Option: n/a n/a 04/12/2025 n/a
Documentation: none PRODUCER 04/12/2025 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/12/2025 0
Cash Flow Multiplier: 8 8 04/21/2023 0.00

Resource Data

GOLD 04/12/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 40.00M 40.00M 04/12/2025 0.00M
Measured & Indicated: 100.00M 100.00M 04/12/2025 0.00M
Inferred: 40.00M 40.00M 04/12/2025 0.00M
Reserves & Resources: 140.00M 140.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 34.00M 34.00M 04/12/2025 0.00M
Measured & Indicated: 74.80M 74.80M 04/12/2025 0.00M
Inferred: 17.00M 17.00M 04/12/2025 0.00M
Reserves & Resources: 91.80M 91.80M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,500,000oz.		 (guess) 
1,500,000oz.		 04/12/2025 0oz.
Cash Cost: $1,500 $1,500 04/12/2025 $0.00
Extra Operating Cost: $600 $600 04/12/2025 $0.00
Total: $2,100 $2,100 04/12/2025 $0.00
Margin (Free Cash Flow): $1,137 (35%) $1,129 (35%) $-7.80
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 04/12/2025 n/a
Open Pit (Avg): n/a 1.00 g/t 03/18/2024 1.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/12/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 50.00M 50.00M 04/12/2025 0.00M
Annual Production: 1,700,000oz. 1,700,000oz. 04/12/2025 0oz.
Cash Cost: $1,500 $1,500 04/12/2025 $0
Extra Operating Cost: $600 $600 04/12/2025 $0
SILVER 04/12/2025
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 04/12/2025 0.00M
Measured & Indicated: n/a n/a 04/12/2025 0.00M
Inferred: n/a n/a 04/12/2025 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 04/12/2025 0.00M
Measured & Indicated: n/a n/a 04/12/2025 0.00M
Inferred: n/a n/a 04/12/2025 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 04/12/2025 $0.00
Extra Operating Cost: n/a n/a 04/12/2025 $0.00
Total: n/a n/a 04/12/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/12/2025 n/a
Open Pit (Avg): n/a n/a 04/23/2023 n/a
Recovery Rate: n/a n/a 04/12/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/12/2025 0.00M
Annual Production: n/a n/a 04/12/2025 n/a
Cash Cost: n/a n/a 04/12/2025 n/a
Extra Operating Cost: n/a n/a 04/12/2025 n/a

Property

Last Analysis Data  (04/12/2025)
Stage Name Owned Au Ag Cu
Exp Eva 100%
Prod Hidden Valley 50%
Dev Golpu 50%
Exp Wafi 50%
Prod Doornkop 100%
Prod Joel 100%
Prod Kalgold 100%
Prod Kusasalethu 100%
Prod Masimong 100%
Prod Target 100%
Dev Tshepong 100%
Current Data
Stage Name Owned Au Ag Cu
Exp Eva 100%
Prod Hidden Valley 50%
Dev Golpu 50%
Exp Wafi 50%
Prod Doornkop 100%
Prod Joel 100%
Prod Kalgold 100%
Prod Kusasalethu 100%
Prod Masimong 100%
Prod Target 100%
Dev Tshepong 100%

Profitability (by resource)

Proven &
Probable		 04/12/2025
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.): 40.00M 40.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -38.10M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 34.00M 34.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -32.38M
Maximum Profit (Gold): $38,647.80M $38,382.60M n/a $-265.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $38,647.80M $38,382.60M n/a $-265.20M
Max Profit / Current MCap: 3.497 4.021 n/a 0.524
Max Profit Per Share (Gold): $60.20 $59.79 n/a $-0.41
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $60.20 $59.79 n/a $-0.41
Total Free Profit Per Share: $42.98 $44.92 n/a $1.93
FD MCap / Gold Eq.: $325.06 $280.78 n/a $-44.28
FD MCap / Silver Eq.: $3.24 $2.82 n/a $-0.41
FD MCap / Per Metal
as % Spot Price:		 10.04% 8.70% n/a -1.35%
Measured &
Indicated		 04/12/2025
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.): 100.00M 100.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -95.24M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 74.80M 74.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -71.24M
Maximum Profit (Gold): $85,025.16M $84,441.72M n/a $-583.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $85,025.16M $84,441.72M n/a $-583.44M
Max Profit / Current MCap: 7.693 8.845 n/a 1.152
Max Profit Per Share (Gold): $132.44 $131.53 n/a $-0.91
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $132.44 $131.53 n/a $-0.91
Total Free Profit Per Share: $115.22 $116.66 n/a $1.44
FD MCap / Gold Eq.: $147.75 $127.63 n/a $-20.13
FD MCap / Silver Eq.: $1.47 $1.28 n/a $-0.19
FD MCap / Per Metal
as % Spot Price:		 4.56% 3.95% n/a -0.61%

Reserves &
Resources		 04/12/2025
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.): 140.00M 140.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -133.33M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 91.80M 91.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -87.43M
Maximum Profit (Gold): $104,349.06M $103,633.02M n/a $-716.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $104,349.06M $103,633.02M n/a $-716.04M
Max Profit / Current MCap: 9.442 10.856 n/a 1.414
Max Profit Per Share (Gold): $162.54 $161.42 n/a $-1.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $162.54 $161.42 n/a $-1.12
Total Free Profit Per Share: $145.32 $146.55 n/a $1.23
FD MCap / Gold Eq.: $120.39 $103.99 n/a $-16.40
FD MCap / Silver Eq.: $1.20 $1.05 n/a $-0.15
FD MCap / Per Metal
as % Spot Price:		 3.72% 3.22% n/a -0.50%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults