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
Calculated using the site's default values.  Re-calculate using:

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 ~9244.8M which is a fall of roughly 16% over the last three months. As of 04/12/2025 they have ~727M debt and ~525.8M 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
Item Value Value Updated
MCap (FD): $11,052.03M $9,244.80M 04/12/2025
Total Assets: $2,495.85M $2,686.09M 04/12/2025
Total Liabilities: $831.95M $895.36M 04/12/2025
Current Assets: $488.56M $525.80M 04/12/2025
Current Liabilities: $285.98M $307.78M 04/12/2025
Total Debt: $675.96M $727.48M 04/12/2025
Cash: $488.56M $525.80M 04/12/2025
Enterprise Value: $11,239.43M $9,446.48M 05/07/2269
Cash Flow: $1,705.05M $1,859.00M never
Cash Flow Multiple: 6.48 4.97 never
Net Debt to
Cash Flow Ratio:		 0.11 0.11 never
Finance within 1 year: 04/12/2025
Misc 04/12/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 632,634,413 632,634,413 04/12/2025
Shares (FD): 642,000,000 642,000,000 04/12/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 3% 06/30/2025
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/12/2025
Production (Gold Eq Oz.): (guess) 
1,500,000		 (guess) 
1,500,000		 04/12/2025
Production (Silver Eq Oz.): (guess) 
150,684,358		 (guess) 
131,538,734		 04/12/2025
Initial CapEx (Outstanding): n/a n/a 04/12/2025
Funding Option: n/a n/a 04/12/2025
Documentation: none PRODUCER 06/30/2025
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/12/2025
Cash Flow Multiplier: 8 8 04/21/2023

Resource Data

GOLD 04/12/2025
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 04/12/2025
Measured & Indicated: 100.00M 100.00M 04/12/2025
Inferred: 40.00M 40.00M 04/12/2025
Reserves & Resources: 140.00M 140.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 34.00M 34.00M 04/12/2025
Measured & Indicated: 74.80M 74.80M 04/12/2025
Inferred: 17.00M 17.00M 04/12/2025
Reserves & Resources: 91.80M 91.80M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,500,000oz.		 (guess) 
1,500,000oz.		 04/12/2025
Cash Cost: $1,500 $1,500 04/12/2025
Extra Operating Cost: $600 $600 04/12/2025
Total: $2,100 $2,100 04/12/2025
Margin (Free Cash Flow): $1,137 (35%) $1,239 (37%)
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 04/12/2025
Open Pit (Avg): n/a 1.00 g/t 03/18/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 06/30/2025
F
U
T
U
R
E		 Proven & Probable: 50.00M 50.00M 04/12/2025
Annual Production: 1,700,000oz. 1,700,000oz. 04/12/2025
Cash Cost: $1,500 $1,500 04/12/2025
Extra Operating Cost: $600 $600 04/12/2025
SILVER 04/12/2025
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 04/12/2025
Measured & Indicated: n/a n/a 04/12/2025
Inferred: n/a n/a 04/12/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/12/2025
Measured & Indicated: n/a n/a 04/12/2025
Inferred: n/a n/a 04/12/2025
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 04/12/2025
Extra Operating Cost: n/a n/a 04/12/2025
Total: n/a n/a 04/12/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/12/2025
Open Pit (Avg): n/a n/a 04/23/2023
Recovery Rate: n/a n/a 04/12/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/12/2025
Annual Production: n/a n/a 04/12/2025
Cash Cost: n/a n/a 04/12/2025
Extra Operating Cost: n/a n/a 04/12/2025

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
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.: 34.00M 34.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $38,647.80M $42,137.22M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $38,647.80M $42,137.22M n/a
Max Profit / Current MCap: 3.497 4.558 n/a
Max Profit Per Share (Gold): $60.20 $65.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $60.20 $65.63 n/a
Total Free Profit Per Share: $42.98 $51.23 n/a
FD MCap / Gold Eq.: $325.06 $271.91 n/a
FD MCap / Silver Eq.: $3.24 $3.10 n/a
FD MCap / Per Metal
as % Spot Price:		 10.04% 8.14% n/a
Measured &
Indicated		 04/12/2025
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.: 74.80M 74.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $85,025.16M $92,701.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $85,025.16M $92,701.88M n/a
Max Profit / Current MCap: 7.693 10.027 n/a
Max Profit Per Share (Gold): $132.44 $144.40 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $132.44 $144.40 n/a
Total Free Profit Per Share: $115.22 $130.00 n/a
FD MCap / Gold Eq.: $147.75 $123.59 n/a
FD MCap / Silver Eq.: $1.47 $1.41 n/a
FD MCap / Per Metal
as % Spot Price:		 4.56% 3.70% n/a

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

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 91.80M 91.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $104,349.06M $113,770.49M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $104,349.06M $113,770.49M n/a
Max Profit / Current MCap: 9.442 12.306 n/a
Max Profit Per Share (Gold): $162.54 $177.21 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $162.54 $177.21 n/a
Total Free Profit Per Share: $145.32 $162.81 n/a
FD MCap / Gold Eq.: $120.39 $100.71 n/a
FD MCap / Silver Eq.: $1.20 $1.15 n/a
FD MCap / Per Metal
as % Spot Price:		 3.72% 3.02% n/a

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.     ×