Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Heatherdale Resources Ltd

www: www.heatherdaleresources.com   email: info@hdimining.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:HTR CAD
OTCMKTS:HTRRF USD

Description

Heatherdale Resources Ltd are a gold focused junior, late stage development company with one mine in development in USA and one exploration property. They have approximately 0.25Moz. of gold in the reserves and resources category of which 0.15Moz. are in the measured and indicated category. They have a market capitalisation of ~$1.82M which is a fall of roughly 93% over the last four months. As of 12/01/2019 they have ~$1M debt and ~$0.7M cash. They have 37M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 12/01/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $24.95M $1.82M 11/22/2019 $-23.13M
Total Assets: $0.80M $0.80M 12/01/2019 $0.00M
Total Liabilities: $3.20M $3.20M 12/01/2019 $0.00M
Current Assets: $0.70M $0.70M 12/01/2019 $0.00M
Current Liabilities: $1.20M $1.20M 12/01/2019 $0.00M
Total Debt: $1.00M $1.00M 12/01/2019 $0.00M
Cash: $0.70M $0.70M 12/01/2019 $0.00M
Enterprise Value: $25.25M $2.12M 01/25/1970 $-23.13M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: Yes Yes 12/01/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/01/2019 0.00%
Misc 12/01/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 183,300,000 36,659,377 11/22/2019 -146,640,623
Shares (FD): 214,000,000 42,800,000 11/22/2019 -171,200,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 12/01/2019 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
12/01/2019 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
12/01/2019 0
Initial CapEx (Outstanding): n/a n/a 12/01/2019 n/a
Funding Option: n/a n/a 12/01/2019 n/a
Documentation: none none 12/14/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/01/2019
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 12/01/2019 0.00M
Measured & Indicated: 0.15M 0.15M 12/01/2019 0.00M
Inferred: 0.10M 0.10M 12/01/2019 0.00M
Reserves & Resources: 0.25M 0.25M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 12/01/2019 0.00M
Measured & Indicated: 0.10M 0.10M 12/01/2019 0.00M
Inferred: 0.04M 0.04M 12/01/2019 0.00M
Reserves & Resources: 0.14M 0.14M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/01/2019 $0.00
Extra Operating Cost: n/a n/a 12/01/2019 $0.00
Average Grade: 1.70 g/t 1.70 g/t 12/01/2019 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/14/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 0.20M 0.20M 12/01/2019 0.00M
Annual Production: 25,000oz. 25,000oz. 12/01/2019 0oz.
Cash Cost: $800 $800 12/01/2019 $0
Extra Operating Cost: $400 $400 12/01/2019 $0
SILVER 12/01/2019
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 12/01/2019 0.00M
Measured & Indicated: n/a n/a 12/01/2019 0.00M
Inferred: n/a n/a 12/01/2019 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 12/01/2019 0.00M
Measured & Indicated: n/a n/a 12/01/2019 0.00M
Inferred: n/a n/a 12/01/2019 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 12/01/2019 $0.00
Extra Operating Cost: n/a n/a 12/01/2019 $0.00
Average Grade: n/a n/a 12/01/2019 n/a
Recovery Rate: n/a n/a 12/01/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/01/2019 0.00M
Annual Production: n/a n/a 12/01/2019 n/a
Cash Cost: n/a n/a 12/01/2019 n/a
Extra Operating Cost: n/a n/a 12/01/2019 n/a

Property

Last Analysis Data  (12/01/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Alaska, USA Niblack 100% 2,500 n/a show
I'm waiting for the feasibility study.

They will ship the ore via barge to an existing mill.

The capex should be low.
Exploration Alaska, USA Delta 100% 15,000 n/a show
Early exploration, but they estimate that historical drilling has found 15 million tons of mineralization. Which includes 1.7 gpt gold and 62 gpt silver.
Total Land Package Size (ha): 17,500  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Alaska, USA Niblack 100% 2,500 n/a show
I'm waiting for the feasibility study.

They will ship the ore via barge to an existing mill.

The capex should be low.
Exploration Alaska, USA Delta 100% 15,000 n/a show
Early exploration, but they estimate that historical drilling has found 15 million tons of mineralization. Which includes 1.7 gpt gold and 62 gpt silver.
Total Land Package Size (ha): 17,500  

Profitability (by resource)

Proven &
Probable
12/01/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
12/01/2019
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.): 0.15M 0.15M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.43M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.10M 0.10M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.19M
Maximum Profit (Gold): $17.73M $31.63M n/a $13.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $17.73M $31.63M n/a $13.90M
Max Profit / Current MCap: 0.711 17.426 n/a 16.715
Max Profit Per Share (Gold): $0.08 $0.74 n/a $0.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.74 n/a $0.66
Total Free Profit Per Share: $0.00 $0.68 n/a $0.68
FD Mkt. Cap / Gold Eq.: $259.88 $18.91 n/a $-240.98
FD Mkt. Cap / Silver Eq.: $3.02 $0.17 n/a $-2.85
FD Mkt. Cap / Per Metal
as % Spot Price:
17.75% 1.13% n/a -16.62%

Reserves &
Resources
12/01/2019
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.): 0.25M 0.25M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.71M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.14M 0.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.11M
Maximum Profit (Gold): $25.11M $44.81M n/a $19.70M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $25.11M $44.81M n/a $19.70M
Max Profit / Current MCap: 1.007 24.687 n/a 23.680
Max Profit Per Share (Gold): $0.12 $1.05 n/a $0.93
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $1.05 n/a $0.93
Total Free Profit Per Share: $0.00 $0.99 n/a $0.99
FD Mkt. Cap / Gold Eq.: $183.45 $13.35 n/a $-170.10
FD Mkt. Cap / Silver Eq.: $2.13 $0.12 n/a $-2.01
FD Mkt. Cap / Per Metal
as % Spot Price:
12.53% 0.80% n/a -11.73%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.