Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 ~2403.15M which is a rise of roughly 41% over the last eleven months. As of 04/14/2020 they have ~479M debt and ~107.78M cash. They have 542M shares outstanding and trade on the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$1,703.85M
$2,403.15M
04/14/2020
$699.30M
Total Assets:
$2,135.79M
$2,547.62M
04/14/2020
$411.83M
Total Liabilities:
$766.69M
$914.53M
04/14/2020
$147.84M
Current Assets:
$219.06M
$261.29M
04/14/2020
$42.24M
Current Liabilities:
$197.15M
$235.17M
04/14/2020
$38.02M
Total Debt:
$401.42M
$478.82M
04/14/2020
$77.40M
Cash:
$90.36M
$107.78M
04/14/2020
$17.42M
Enterprise Value:
$2,014.91M
$2,774.19M
11/28/2057
$759.28M
Cash Flow:
$412.48M
$391.80M
never
$-20.68M
Cash Flow Multiple:
4.13
6.13
never
2.00
Net Debt to Cash Flow Ratio:
0.75
0.95
never
0.19
Finance within 1 year:
04/14/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/14/2020
0.00%
Misc
04/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
542,382,000
542,382,000
04/14/2020
0
Shares (FD):
555,000,000
555,000,000
04/14/2020
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
04/14/2020
n/a
Production (Gold Eq Oz.):
(guess) 1,400,000
(guess) 1,400,000
04/14/2020
0
Production (Silver Eq Oz.) :
(guess) 154,044,757
(guess) 94,470,822
04/14/2020
-59,573,935
Initial CapEx (Outstanding):
n/a
n/a
04/14/2020
n/a
Funding Option:
n/a
n/a
04/14/2020
n/a
Documentation:
none
PRODUCER
04/14/2020
n/a
Value Adjustment:
-50%
-50%
never
0%
Resource Data
GOLD
04/14/2020 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
04/14/2020
0.00M
Measured & Indicated:
50.00M
50.00M
04/14/2020
0.00M
Inferred:
30.00M
30.00M
04/14/2020
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
04/14/2020
0.00M
Measured & Indicated:
36.80M
36.80M
04/14/2020
0.00M
Inferred:
12.00M
12.00M
04/14/2020
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.
04/14/2020
0oz.
Cash Cost:
$1,000
$1,000
04/14/2020
$0.00
Extra Operating Cost:
$300
$300
04/14/2020
$0.00
Average Grade:
1.80 g/t
1.80 g/t
04/14/2020
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/14/2020
0.00%
F U T U R E
Proven & Probable:
35.00M
35.00M
04/14/2020
0.00M
Annual Production:
1,400,000oz.
1,400,000oz.
04/14/2020
0oz.
Cash Cost:
$1,000
$1,000
04/14/2020
$0
Extra Operating Cost:
$300
$300
04/14/2020
$0
SILVER
04/14/2020 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
04/14/2020
0.00M
Measured & Indicated:
n/a
n/a
04/14/2020
0.00M
Inferred:
n/a
n/a
04/14/2020
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
04/14/2020
0.00M
Measured & Indicated:
n/a
n/a
04/14/2020
0.00M
Inferred:
n/a
n/a
04/14/2020
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
04/14/2020
$0.00
Extra Operating Cost:
n/a
n/a
04/14/2020
$0.00
Average Grade:
n/a
n/a
04/14/2020
n/a
Recovery Rate:
n/a
n/a
04/14/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/14/2020
0.00M
Annual Production:
n/a
n/a
04/14/2020
n/a
Cash Cost:
n/a
n/a
04/14/2020
n/a
Extra Operating Cost:
n/a
n/a
04/14/2020
n/a
Property
Last Analysis Data (04/14/2020)
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
Development
Papua New Guinea
Golpu
50%
n/a
Development
Papua New Guinea
Hamata
50%
n/a
Exploration
Papua New Guinea
Nambonga
50%
n/a
Exploration
Papua New Guinea
Wafi
50%
n/a
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
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
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
04/14/2020 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
-1,276.58M
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
-1,021.27M
Maximum Profit (Gold):
$3,535.56M
$3,358.32M
n/a
$-177.24M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,535.56M
$3,358.32M
n/a
$-177.24M
Max Profit / Current MCap:
2.075
1.397
n/a
-0.678
Max Profit Per Share (Gold):
$6.37
$6.05
n/a
$-0.32
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.37
$6.05
n/a
$-0.32
Total Free Profit Per Share:
$3.30
$1.72
n/a
$-1.58
FD Mkt. Cap / Gold Eq.:
$70.99
$100.13
n/a
$29.14
FD Mkt. Cap / Silver Eq.:
$0.65
$1.48
n/a
$0.84
FD Mkt. Cap / Per Metal as % Spot Price:
4.13%
5.89%
n/a
1.77%
Measured & Indicated
04/14/2020 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
-2,127.64M
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
-1,565.94M
Maximum Profit (Gold):
$5,421.19M
$5,149.42M
n/a
$-271.77M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,421.19M
$5,149.42M
n/a
$-271.77M
Max Profit / Current MCap:
3.182
2.143
n/a
-1.039
Max Profit Per Share (Gold):
$9.77
$9.28
n/a
$-0.49
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$9.77
$9.28
n/a
$-0.49
Total Free Profit Per Share:
$6.70
$4.95
n/a
$-1.75
FD Mkt. Cap / Gold Eq.:
$46.30
$65.30
n/a
$19.00
FD Mkt. Cap / Silver Eq.:
$0.42
$0.97
n/a
$0.55
FD Mkt. Cap / Per Metal as % Spot Price:
2.69%
3.84%
n/a
1.15%
Reserves & Resources
04/14/2020 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
-3,404.22M
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
-2,076.58M
Maximum Profit (Gold):
$7,188.97M
$6,828.58M
n/a
$-360.39M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$7,188.97M
$6,828.58M
n/a
$-360.39M
Max Profit / Current MCap:
4.219
2.842
n/a
-1.378
Max Profit Per Share (Gold):
$12.95
$12.30
n/a
$-0.65
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$12.95
$12.30
n/a
$-0.65
Total Free Profit Per Share:
$9.88
$7.97
n/a
$-1.91
FD Mkt. Cap / Gold Eq.:
$34.91
$49.24
n/a
$14.33
FD Mkt. Cap / Silver Eq.:
$0.32
$0.73
n/a
$0.41
FD Mkt. Cap / Per Metal as % Spot Price:
2.03%
2.90%
n/a
0.87%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
ZAR 0.0548
ZAR 0.0653
03/06/2021
Spot Gold:
$1,720.90
$1,699.80
03/06/2021
$-21.10
Spot Silver:
$15.64
$25.19
03/06/2021
$9.55
Gold:Silver Ratio:
110.03
67.48
03/06/2021
-42.55
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: