Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
NYSE:HMY
USD
Description
Harmony Gold Mining Co. are a gold focused emerging 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 150Moz. of gold in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~2448.28M which is a fall of roughly 12% over the last five months. As of 04/23/2023 they have ~157M debt and ~147M cash. They have 618M shares outstanding and trade on the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$2,770.09M
$2,448.28M
04/23/2023
Total Assets:
$2,649.10M
$2,519.15M
04/23/2023
Total Liabilities:
$883.03M
$839.72M
04/23/2023
Current Assets:
$469.11M
$446.10M
04/23/2023
Current Liabilities:
$303.54M
$288.65M
04/23/2023
Total Debt:
$165.57M
$157.45M
04/23/2023
Cash:
$154.59M
$147.00M
04/23/2023
Enterprise Value:
$2,781.07M
$2,458.72M
11/30/2047
Cash Flow:
$349.35M
$188.85M
never
Cash Flow Multiple:
7.93
12.96
never
Net Debt to Cash Flow Ratio:
0.03
0.06
never
Finance within 1 year:
04/23/2023
Misc
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
618,000,000
618,000,000
04/23/2023
Shares (FD):
631,000,000
631,000,000
04/23/2023
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
04/23/2023
Production (Gold Eq Oz.):
(guess) 1,500,000
(guess) 1,500,000
04/23/2023
Production (Silver Eq Oz.) :
(guess) 118,689,146
(guess) 125,004,442
04/23/2023
Initial CapEx (Outstanding):
n/a
n/a
04/23/2023
Funding Option:
n/a
n/a
04/23/2023
Documentation:
none
PRODUCER
04/23/2023
Future MCap Modifier:
0.2n/a
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
8
8
04/21/2023
Resource Data
GOLD
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
40.00M
40.00M
04/23/2023
Measured & Indicated:
100.00M
100.00M
04/23/2023
Inferred:
50.00M
50.00M
04/23/2023
Reserves & Resources:
150.00M
150.00M
never
P L A U S I B L E
Proven & Probable:
32.00M
32.00M
04/23/2023
Measured & Indicated:
70.40M
70.40M
04/23/2023
Inferred:
20.00M
20.00M
04/23/2023
Reserves & Resources:
90.40M
90.40M
never
C U R R E N T
Annual Production:
(guess) 1,500,000oz.
(guess) 1,500,000oz.
04/23/2023
Cash Cost:
$1,250
$1,250
04/23/2023
Extra Operating Cost:
$500
$500
04/23/2023
Average Grade:
1.80 g/t
1.80 g/t
04/23/2023
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/23/2023
F U T U R E
Proven & Probable:
50.00M
50.00M
04/23/2023
Annual Production:
1,700,000oz.
1,700,000oz.
04/23/2023
Cash Cost:
$1,300
$1,300
04/23/2023
Extra Operating Cost:
$500
$500
04/23/2023
SILVER
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
04/23/2023
Measured & Indicated:
n/a
n/a
04/23/2023
Inferred:
n/a
n/a
04/23/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/23/2023
Measured & Indicated:
n/a
n/a
04/23/2023
Inferred:
n/a
n/a
04/23/2023
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
04/23/2023
Extra Operating Cost:
n/a
n/a
04/23/2023
Average Grade:
n/a
n/a
04/23/2023
Recovery Rate:
n/a
n/a
04/23/2023
F U T U R E
Proven & Probable:
n/a
n/a
04/23/2023
Annual Production:
n/a
n/a
04/23/2023
Cash Cost:
n/a
n/a
04/23/2023
Extra Operating Cost:
n/a
n/a
04/23/2023
Property
Last Analysis Data (04/23/2023)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Exploration
Australia , Australia
Eva
100%
n/a
Production
Morobe Province , Papua New Guinea
Hidden Valley
50%
Open Pit
Development
Papua New Guinea
Golpu
50%
n/a
Exploration
Papua New Guinea
Wafi
50%
n/a
Production
Johannesburg , South Africa
Doornkop
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
Target
100%
n/a
Development
Free State , South Africa
Tshepong
100%
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Exploration
Australia , Australia
Eva
100%
n/a
Production
Morobe Province , Papua New Guinea
Hidden Valley
50%
Open Pit
Development
Papua New Guinea
Golpu
50%
n/a
Exploration
Papua New Guinea
Wafi
50%
n/a
Production
Johannesburg , South Africa
Doornkop
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
Target
100%
n/a
Development
Free State , South Africa
Tshepong
100%
n/a
Profitability (by resource)
Proven & Probable
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
40.00M
40.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
32.00M
32.00M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$7,452.80M
$4,028.80M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$7,452.80M
$4,028.80M
n/a
Max Profit / Current MCap:
2.690
1.646
n/a
Max Profit Per Share (Gold):
$11.81
$6.38
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$11.81
$6.38
n/a
Total Free Profit Per Share:
$7.42
$2.50
n/a
FD MCap / Gold Eq.:
$86.57
$76.51
n/a
FD MCap / Silver Eq.:
$1.09
$0.92
n/a
FD MCap / Per Metal as % Spot Price:
4.37%
4.08%
n/a
Measured & Indicated
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
100.00M
100.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
70.40M
70.40M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$16,396.16M
$8,863.36M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$16,396.16M
$8,863.36M
n/a
Max Profit / Current MCap:
5.919
3.620
n/a
Max Profit Per Share (Gold):
$25.98
$14.05
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$25.98
$14.05
n/a
Total Free Profit Per Share:
$21.59
$10.17
n/a
FD MCap / Gold Eq.:
$39.35
$34.78
n/a
FD MCap / Silver Eq.:
$0.50
$0.42
n/a
FD MCap / Per Metal as % Spot Price:
1.98%
1.85%
n/a
Reserves & Resources
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
150.00M
150.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
90.40M
90.40M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$21,054.16M
$11,381.36M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$21,054.16M
$11,381.36M
n/a
Max Profit / Current MCap:
7.601
4.649
n/a
Max Profit Per Share (Gold):
$33.37
$18.04
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$33.37
$18.04
n/a
Total Free Profit Per Share:
$28.98
$14.16
n/a
FD MCap / Gold Eq.:
$30.64
$27.08
n/a
FD MCap / Silver Eq.:
$0.39
$0.32
n/a
FD MCap / Per Metal as % Spot Price:
1.55%
1.44%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
ZAR 0.0552
ZAR 0.0525
09/27/2023
Spot Gold:
$1,982.90
$1,875.90
09/27/2023
Spot Silver:
$25.06
$22.51
09/27/2023
Gold:Silver Ratio:
79.13
83.34
09/27/2023
Spot Gold (Future):
$3,000.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: