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: Emerging 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 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.

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

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: 0.2
n/a
 0.1
Producer: 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 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		 04/23/2023
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)

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.     ×