Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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$121.11M which is a fall of roughly 2% over the last seven months. As of 08/14/2020 they have ~C$65M debt and ~C$11.83M cash. They have 621M shares outstanding and trade on the Canadian Venture Exchange.
Quick Links
Login to access
General Details
Financial
08/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$123.33M
$121.11M
08/14/2020
$-2.22M
Total Assets:
$41.54M
$43.39M
08/14/2020
$1.86M
Total Liabilities:
$64.20M
$67.06M
08/14/2020
$2.87M
Current Assets:
$11.33M
$11.83M
08/14/2020
$0.51M
Current Liabilities:
$1.13M
$1.18M
08/14/2020
$0.05M
Total Debt:
$62.68M
$65.49M
08/14/2020
$2.80M
Cash:
$11.33M
$11.83M
08/14/2020
$0.51M
Enterprise Value:
$174.68M
$174.76M
07/16/1975
$0.07M
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):
$87.00M70.54% of Mkt.Cap
$87.00M71.84% 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
-2.45M
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
-2.21M
Maximum Profit (Gold):
$225.67M
$163.75M
n/a
$-61.92M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$225.67M
$163.75M
n/a
$-61.92M
Max Profit / Current MCap:
1.830
1.352
n/a
-0.478
Max Profit Per Share (Gold):
$0.35
$0.25
n/a
$-0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.35
$0.25
n/a
$-0.09
Total Free Profit Per Share:
$0.10
$0.02
n/a
$-0.08
FD Mkt. Cap / Gold Eq.:
$342.57
$336.40
n/a
$-6.17
FD Mkt. Cap / Silver Eq.:
$4.65
$4.99
n/a
$0.33
FD Mkt. Cap / Per Metal as % Spot Price:
17.61%
19.79%
n/a
2.18%
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
-3.07M
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
-2.65M
Maximum Profit (Gold):
$270.80M
$196.50M
n/a
$-74.30M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$270.80M
$196.50M
n/a
$-74.30M
Max Profit / Current MCap:
2.196
1.623
n/a
-0.573
Max Profit Per Share (Gold):
$0.41
$0.30
n/a
$-0.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.41
$0.30
n/a
$-0.11
Total Free Profit Per Share:
$0.16
$0.07
n/a
$-0.10
FD Mkt. Cap / Gold Eq.:
$285.48
$280.34
n/a
$-5.14
FD Mkt. Cap / Silver Eq.:
$3.88
$4.15
n/a
$0.28
FD Mkt. Cap / Per Metal as % Spot Price:
14.67%
16.49%
n/a
1.82%
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
-6.13M
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
-4.03M
Maximum Profit (Gold):
$411.84M
$298.84M
n/a
$-113.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$411.84M
$298.84M
n/a
$-113.00M
Max Profit / Current MCap:
3.339
2.468
n/a
-0.872
Max Profit Per Share (Gold):
$0.63
$0.46
n/a
$-0.17
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.63
$0.46
n/a
$-0.17
Total Free Profit Per Share:
$0.38
$0.22
n/a
$-0.16
FD Mkt. Cap / Gold Eq.:
$187.71
$184.33
n/a
$-3.38
FD Mkt. Cap / Silver Eq.:
$2.55
$2.73
n/a
$0.18
FD Mkt. Cap / Per Metal as % Spot Price:
9.65%
10.84%
n/a
1.20%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/14/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7552
CAD 0.7890
03/06/2021
Spot Gold:
$1,945.50
$1,699.80
03/06/2021
$-245.70
Spot Silver:
$26.43
$25.19
03/06/2021
$-1.24
Gold:Silver Ratio:
73.61
67.48
03/06/2021
-6.13
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: