Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Thor Explorations Ltd

www: www.thorexpl.com   email: info@thorexpl.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:THX CAD
OTCMKTS:THXPF USD

Description

Thor Explorations Ltd are a gold focused junior, emerging mid-tier producer with one mine in development in Nigeria and two exploration properties. They have approximately 1.2Moz. 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$139.51M which is a rise of roughly 15% over the last ten months. As of 08/22/2022 they have ~C$60M debt and ~C$11.17M cash. They have 641M 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 08/22/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $120.98M $139.51M 08/22/2022
Total Assets: $157.75M $152.67M 08/22/2022
Total Liabilities: $111.58M $107.99M 08/22/2022
Current Assets: $18.47M $17.87M 08/22/2022
Current Liabilities: $64.64M $62.56M 08/22/2022
Total Debt: $61.56M $59.58M 08/22/2022
Cash: $11.54M $11.17M 08/22/2022
Enterprise Value: $171.00M $187.92M 12/15/1975
Cash Flow: $51.04M $59.38M never
Cash Flow Multiple: 2.37 2.35 never
Net Debt to
Cash Flow Ratio:		 0.98 0.82 never
Finance within 1 year: Yes Yes 08/22/2022
Misc 08/22/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 641,000,000 641,000,000 08/22/2022
Shares (FD): 669,000,000 669,000,000 08/22/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2021 08/22/2022
Production (Gold Eq Oz.): (guess) 
80,000		 (guess) 
80,000		 08/22/2022
Production (Silver Eq Oz.): (guess) 
6,820,037		 (guess) 
6,628,669		 08/22/2022
Initial CapEx (Outstanding): $87.00M
71.91% of MCap		 $87.00M
62.36% of MCap 		08/22/2022
Funding Option: n/a n/a 08/22/2022
Documentation: none PRODUCER 04/21/2023
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 5 4 04/21/2023

Resource Data

GOLD 08/22/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.40M 0.40M 08/22/2022
Measured & Indicated: 0.50M 0.50M 08/22/2022
Inferred: 0.70M 0.70M 08/22/2022
Reserves & Resources: 1.20M 1.20M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.36M 0.36M 08/22/2022
Measured & Indicated: 0.43M 0.43M 08/22/2022
Inferred: 0.32M 0.32M 08/22/2022
Reserves & Resources: 0.75M 0.75M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
80,000oz.		 (guess) 
80,000oz.		 08/22/2022
Cash Cost: $750 $750 08/22/2022
Extra Operating Cost: $450 $450 08/22/2022
Average Grade: 3.80 g/t 3.80 g/t 08/22/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 08/22/2022
Annual Production: 60,000oz. 60,000oz. 08/22/2022
Cash Cost: $750 $950 04/21/2023
Extra Operating Cost: $450 $500 04/21/2023
SILVER 08/22/2022
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 08/22/2022
Measured & Indicated: n/a n/a 08/22/2022
Inferred: n/a n/a 08/22/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/22/2022
Measured & Indicated: n/a n/a 08/22/2022
Inferred: n/a n/a 08/22/2022
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 08/22/2022
Extra Operating Cost: n/a n/a 08/22/2022
Average Grade: n/a n/a 08/22/2022
Recovery Rate: n/a n/a 08/22/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/22/2022
Annual Production: n/a n/a 08/22/2022
Cash Cost: n/a n/a 08/22/2022
Extra Operating Cost: n/a n/a 08/22/2022

Property

Last Analysis Data  (08/22/2022)
Stage Name Owned Au Ag Cu Notes
Exp Hounde 100% show
Early exploration
Dev Segilola 100% show
500,000 oz resource.
Exp Douta 70% show
Early exploration
Total Land Package Size (ha): 50,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Hounde 100% show
Early exploration
Dev Segilola 100% show
500,000 oz resource.
Exp Douta 70% show
Early exploration
Total Land Package Size (ha): 50,000  

Profitability (by resource)

Proven &
Probable		 08/22/2022
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.): 0.40M 0.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.36M 0.36M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $229.68M $267.19M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $229.68M $267.19M n/a
Max Profit / Current MCap: 1.898 1.915 n/a
Max Profit Per Share (Gold): $0.34 $0.40 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.34 $0.40 n/a
Total Free Profit Per Share: $0.11 $0.12 n/a
FD MCap / Gold Eq.: $336.06 $387.52 n/a
FD MCap / Silver Eq.: $3.94 $4.68 n/a
FD MCap / Per Metal
as % Spot Price:		 18.28% 19.95% n/a
Measured &
Indicated		 08/22/2022
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.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.43M 0.43M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $275.62M $320.63M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $275.62M $320.63M n/a
Max Profit / Current MCap: 2.278 2.298 n/a
Max Profit Per Share (Gold): $0.41 $0.48 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.41 $0.48 n/a
Total Free Profit Per Share: $0.18 $0.20 n/a
FD MCap / Gold Eq.: $280.05 $322.93 n/a
FD MCap / Silver Eq.: $3.29 $3.90 n/a
FD MCap / Per Metal
as % Spot Price:		 15.24% 16.63% n/a

Reserves &
Resources		 08/22/2022
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.): 1.20M 1.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.75M 0.75M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $476.59M $554.42M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $476.59M $554.42M n/a
Max Profit / Current MCap: 3.939 3.974 n/a
Max Profit Per Share (Gold): $0.71 $0.83 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.71 $0.83 n/a
Total Free Profit Per Share: $0.48 $0.55 n/a
FD MCap / Gold Eq.: $161.96 $186.76 n/a
FD MCap / Silver Eq.: $1.90 $2.25 n/a
FD MCap / Per Metal
as % Spot Price:		 8.81% 9.62% 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.     ×