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: Late Stage Developer
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, late stage development company 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$50.11M which is a fall of roughly 9% over the last four months. As of 08/03/2019 they have ~C$41M debt and ~C$0.38M cash. They have 370M 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 08/03/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $54.91M $50.11M 08/03/2019 $-4.81M
Total Assets: $29.50M $29.61M 08/03/2019 $0.11M
Total Liabilities: $2.72M $2.73M 08/03/2019 $0.01M
Current Assets: $0.45M $0.46M 08/03/2019 $0.00M
Current Liabilities: $2.72M $2.73M 08/03/2019 $0.01M
Total Debt: $40.85M $41.00M 08/03/2019 $0.15M
Cash: $0.38M $0.38M 08/03/2019 $0.00M
Enterprise Value: $95.38M $90.72M 11/15/1972 $-4.66M
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 08/03/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/03/2019 0.00%
Misc 08/03/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 370,000,000 370,000,000 08/03/2019 0
Shares (FD): 440,000,000 440,000,000 08/03/2019 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 08/03/2019 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/03/2019 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/03/2019 0
Initial CapEx (Outstanding): $87.00M
158.43% of Mkt.Cap		 $87.00M
173.63% of Mkt.Cap 		08/03/2019 $0.00M
Funding Option: n/a n/a 08/03/2019 n/a
Documentation: none FS 08/03/2019 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 08/03/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.40M 0.40M 08/03/2019 0.00M
Measured & Indicated: 0.50M 0.50M 08/03/2019 0.00M
Inferred: 0.50M 0.50M 08/03/2019 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 08/03/2019 0.00M
Measured & Indicated: 0.43M 0.43M 08/03/2019 0.00M
Inferred: 0.23M 0.23M 08/03/2019 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 08/03/2019 $0.00
Extra Operating Cost: n/a n/a 08/03/2019 $0.00
Average Grade: 3.80 g/t 3.80 g/t 08/03/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/03/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.60M 0.60M 08/03/2019 0.00M
Annual Production: 60,000oz. 60,000oz. 08/03/2019 0oz.
Cash Cost: $650 $650 08/03/2019 $0
Extra Operating Cost: $400 $400 08/03/2019 $0
SILVER 08/03/2019
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 08/03/2019 0.00M
Measured & Indicated: n/a n/a 08/03/2019 0.00M
Inferred: n/a n/a 08/03/2019 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 08/03/2019 0.00M
Measured & Indicated: n/a n/a 08/03/2019 0.00M
Inferred: n/a n/a 08/03/2019 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 08/03/2019 $0.00
Extra Operating Cost: n/a n/a 08/03/2019 $0.00
Average Grade: n/a n/a 08/03/2019 n/a
Recovery Rate: n/a n/a 08/03/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/03/2019 0.00M
Annual Production: n/a n/a 08/03/2019 n/a
Cash Cost: n/a n/a 08/03/2019 n/a
Extra Operating Cost: n/a n/a 08/03/2019 n/a

Property

Last Analysis Data  (08/03/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Western Africa, Nigeria Segilola 100% (guess) n/a Both show
500,000 oz resource.
Exploration Western Africa, Burkina Faso Hounde 20% (guess) 5,000 n/a show
JV property
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
Development Western Africa, Nigeria Segilola 100% (guess) n/a Both show
500,000 oz resource.
Exploration Western Africa, Burkina Faso Hounde 20% (guess) 5,000 n/a show
JV property
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		 08/03/2019
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.): 0.40M 0.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.71M
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 -0.64M
Maximum Profit (Gold): $73.71M $80.46M n/a $6.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $73.71M $80.46M n/a $6.75M
Max Profit / Current MCap: 1.342 1.606 n/a 0.263
Max Profit Per Share (Gold): $0.17 $0.18 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.17 $0.18 n/a $0.02
Total Free Profit Per Share: $0.00 $0.03 n/a $0.03
FD Mkt. Cap / Gold Eq.: $152.54 $139.18 n/a $-13.35
FD Mkt. Cap / Silver Eq.: $1.72 $1.60 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:		 10.59% 9.43% n/a -1.16%
Measured &
Indicated		 08/03/2019
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.89M
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 -0.77M
Maximum Profit (Gold): $88.45M $96.55M n/a $8.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $88.45M $96.55M n/a $8.10M
Max Profit / Current MCap: 1.611 1.927 n/a 0.316
Max Profit Per Share (Gold): $0.20 $0.22 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.20 $0.22 n/a $0.02
Total Free Profit Per Share: $0.04 $0.07 n/a $0.03
FD Mkt. Cap / Gold Eq.: $127.12 $115.99 n/a $-11.13
FD Mkt. Cap / Silver Eq.: $1.43 $1.33 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.83% 7.86% n/a -0.97%

Reserves &
Resources		 08/03/2019
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.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.78M
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 -1.17M
Maximum Profit (Gold): $134.52M $146.83M n/a $12.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $134.52M $146.83M n/a $12.31M
Max Profit / Current MCap: 2.450 2.930 n/a 0.481
Max Profit Per Share (Gold): $0.31 $0.33 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.31 $0.33 n/a $0.03
Total Free Profit Per Share: $0.14 $0.18 n/a $0.04
FD Mkt. Cap / Gold Eq.: $83.58 $76.27 n/a $-7.32
FD Mkt. Cap / Silver Eq.: $0.94 $0.87 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.80% 5.17% n/a -0.64%

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.