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

Thor Explorations Ltd

www: www.thorexpl.com   email: info@thorexpl.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:THX CAD

Description

Thor Explorations Ltd are a gold focused junior near-term producer with one mine in development in Nigeria and two exploration properties. They have approximately 1Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$184.41M which is a rise of roughly 50% over the last ten months. As of 08/14/2020 they have ~C$67M debt and ~C$12.1M cash. They have 621M shares outstanding and trade on the Canadian Venture Exchange.

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

General Details

Financial 08/14/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $123.33M $184.41M 08/14/2020 $61.09M
Total Assets: $41.54M $44.37M 08/14/2020 $2.83M
Total Liabilities: $64.20M $68.57M 08/14/2020 $4.37M
Current Assets: $11.33M $12.10M 08/14/2020 $0.77M
Current Liabilities: $1.13M $1.21M 08/14/2020 $0.08M
Total Debt: $62.68M $66.95M 08/14/2020 $4.27M
Cash: $11.33M $12.10M 08/14/2020 $0.77M
Enterprise Value: $174.68M $239.27M 08/01/1977 $64.58M
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 08/14/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/14/2020 0.00%
Misc 08/14/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 621,195,000 621,195,000 08/14/2020 0
Shares (FD): 653,176,000 653,176,000 08/14/2020 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2021 08/14/2020 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/14/2020 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/14/2020 0
Initial CapEx (Outstanding): $87.00M
70.54% of Mkt.Cap
$87.00M
47.18% of Mkt.Cap
08/14/2020 $0.00M
Funding Option: n/a n/a 08/14/2020 n/a
Documentation: none FS 08/14/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/14/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.40M 0.40M 08/14/2020 0.00M
Measured & Indicated: 0.50M 0.50M 08/14/2020 0.00M
Inferred: 0.50M 0.50M 08/14/2020 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.36M 0.36M 08/14/2020 0.00M
Measured & Indicated: 0.43M 0.43M 08/14/2020 0.00M
Inferred: 0.23M 0.23M 08/14/2020 0.00M
Reserves & Resources: 0.66M 0.66M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/14/2020 $0.00
Extra Operating Cost: n/a n/a 08/14/2020 $0.00
Average Grade: 3.80 g/t 3.80 g/t 08/14/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/14/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 0.60M 0.60M 08/14/2020 0.00M
Annual Production: 60,000oz. 60,000oz. 08/14/2020 0oz.
Cash Cost: $650 $650 08/14/2020 $0
Extra Operating Cost: $400 $400 08/14/2020 $0
SILVER 08/14/2020
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 08/14/2020 0.00M
Measured & Indicated: n/a n/a 08/14/2020 0.00M
Inferred: n/a n/a 08/14/2020 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 08/14/2020 0.00M
Measured & Indicated: n/a n/a 08/14/2020 0.00M
Inferred: n/a n/a 08/14/2020 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 08/14/2020 $0.00
Extra Operating Cost: n/a n/a 08/14/2020 $0.00
Average Grade: n/a n/a 08/14/2020 n/a
Recovery Rate: n/a n/a 08/14/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/14/2020 0.00M
Annual Production: n/a n/a 08/14/2020 n/a
Cash Cost: n/a n/a 08/14/2020 n/a
Extra Operating Cost: n/a n/a 08/14/2020 n/a

Property

Last Analysis Data  (08/14/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Western Africa, Burkina Faso Hounde 20% (guess) 5,000 n/a show
JV property
Development Western Africa, Nigeria Segilola 100% (guess) n/a Both show
500,000 oz resource.
Exploration Western Africa, Senegal Douta 70% (guess) n/a n/a show
Early exploration
Total Land Package Size (ha): 5,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Western Africa, Burkina Faso Hounde 20% (guess) 5,000 n/a show
JV property
Development Western Africa, Nigeria Segilola 100% (guess) n/a Both show
500,000 oz resource.
Exploration Western Africa, Senegal Douta 70% (guess) n/a n/a show
Early exploration
Total Land Package Size (ha): 5,000  

Profitability (by resource)

Proven &
Probable
08/14/2020
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.): 0.40M 0.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.89M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.36M 0.36M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.71M
Maximum Profit (Gold): $225.67M $185.09M n/a $-40.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $225.67M $185.09M n/a $-40.57M
Max Profit / Current MCap: 1.830 1.004 n/a -0.826
Max Profit Per Share (Gold): $0.35 $0.28 n/a $-0.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.35 $0.28 n/a $-0.06
Total Free Profit Per Share: $0.10 $0.00 n/a $-0.10
FD Mkt. Cap / Gold Eq.: $342.57 $512.26 n/a $169.69
FD Mkt. Cap / Silver Eq.: $4.65 $7.44 n/a $2.78
FD Mkt. Cap / Per Metal
as % Spot Price:
17.61% 28.71% n/a 11.10%
Measured &
Indicated
08/14/2020
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.37M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.43M 0.43M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.05M
Maximum Profit (Gold): $270.80M $222.11M n/a $-48.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $270.80M $222.11M n/a $-48.69M
Max Profit / Current MCap: 2.196 1.204 n/a -0.991
Max Profit Per Share (Gold): $0.41 $0.34 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.41 $0.34 n/a $-0.07
Total Free Profit Per Share: $0.16 $0.00 n/a $-0.16
FD Mkt. Cap / Gold Eq.: $285.48 $426.88 n/a $141.41
FD Mkt. Cap / Silver Eq.: $3.88 $6.20 n/a $2.32
FD Mkt. Cap / Per Metal
as % Spot Price:
14.67% 23.92% n/a 9.25%

Reserves &
Resources
08/14/2020
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.74M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.66M 0.66M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.11M
Maximum Profit (Gold): $411.84M $337.80M n/a $-74.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $411.84M $337.80M n/a $-74.04M
Max Profit / Current MCap: 3.339 1.832 n/a -1.508
Max Profit Per Share (Gold): $0.63 $0.52 n/a $-0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.63 $0.52 n/a $-0.11
Total Free Profit Per Share: $0.38 $0.17 n/a $-0.21
FD Mkt. Cap / Gold Eq.: $187.71 $280.69 n/a $92.98
FD Mkt. Cap / Silver Eq.: $2.55 $4.08 n/a $1.53
FD Mkt. Cap / Per Metal
as % Spot Price:
9.65% 15.73% n/a 6.08%

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.     ×