Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:THX
CAD
OTCMKTS:THXPF
USD
Description
Thor Explorations Ltd are a gold focused mid-tier producer with one mine in development in Nigeria and four exploration properties. They have approximately 3Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$578.61M which is a rise of roughly 37% over the last two weeks. As of 08/19/2025 they have no debt and ~C$52.98M cash. They have 664M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/19/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$422.91M
$578.61M
08/19/2025
$155.70M
MCap (OS):
$422.91M
$578.61M
08/19/2025
$155.70M
Total Assets:
$316.85M
$317.90M
08/19/2025
$1.05M
Total Liabilities:
$35.45M
$35.56M
08/19/2025
$0.12M
Current Assets:
$67.28M
$67.50M
08/19/2025
$0.22M
Current Liabilities:
$28.94M
$29.03M
08/19/2025
$0.10M
Total Debt:
$0.00M
$0.00M
08/19/2025
$0.00M
Cash:
$52.81M
$52.98M
08/19/2025
$0.18M
Debt (Net):
$-52.81M
$-52.98M
$-0.18M
Enterprise Value:
$370.10M
$525.63M
08/28/1986
$155.53M
Cash Flow:
$153.85M
$173.63M
never
$19.78M
Cash Flow Multiple:
2.75
3.33
never
0.58
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
Yes
Yes
08/19/2025
n/a
Misc
08/19/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
664,334,710
664,334,710
08/19/2025
0
Shares (FD):
664,334,710
664,334,710
08/19/2025
0
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Group:
Producer
Producer
never
n/a
Production ETA:
n/a
01/01/2021
08/19/2025
n/a
Production (Gold Eq Oz.):
(guess) 90,000
(guess) 90,000
08/19/2025
0
Production (Silver Eq Oz.) :
(guess) 7,981,037
(guess) 7,792,750
08/19/2025
-188,287
Development Phase:
none
Producer (Single Mine)
08/19/2025
n/a
Optionality Play:
none
No
F U T U R E
% of Spot:
15Producer: Average
15Producer: Average
08/21/2023
0
Cash Flow Multiple:
12
12
08/19/2025
0.00
Resource Data
GOLD
08/19/2025 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
08/19/2025
0.00M
Measured & Indicated:
1.00M
1.00M
08/19/2025
0.00M
Inferred:
2.00M
2.00M
08/19/2025
0.00M
Reserves & Resources:
3.00M
3.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.36M
0.36M
08/19/2025
0.00M
Measured & Indicated:
0.79M
0.79M
08/19/2025
0.00M
Inferred:
0.90M
0.90M
08/19/2025
0.00M
Reserves & Resources:
1.69M
1.69M
never
0.00M
C U R R E N T
Annual Production:
(guess) 90,000oz.
(guess) 90,000oz.
08/19/2025
0oz.
Cash Cost:
$1,000
$1,000
08/19/2025
$0.00
Extra Operating Cost:
$600
$600
08/19/2025
$0.00
Total:
$1,600
$1,600
08/19/2025
$0.00
Margin (Free Cash Flow):
$1,709 (52%)
$1,929 (55%)
$219.78
MCap / Production (AuEq):
$4,699.00
$6,429.05
$1,730.05
EV / Production (AuEq):
$4,112.24
$5,840.34
$1,728.09
G R A D E
Underground (Avg):
5.00 g/t
5.00 g/t
08/19/2025
n/a
Open Pit (Avg):
n/a
2.00 g/t
03/24/2025
2.00 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/19/2025
0.00%
F U T U R E
Proven & Probable:
2.50M
2.50M
08/19/2025
0.00M
Annual Production:
150,000oz.
150,000oz.
08/19/2025
0oz.
Cash Cost:
$1,100
$1,100
08/19/2025
$0
Extra Operating Cost:
$700
$700
08/19/2025
$0
SILVER
08/19/2025 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
08/19/2025
0.00M
Measured & Indicated:
n/a
n/a
08/19/2025
0.00M
Inferred:
n/a
n/a
08/19/2025
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
08/19/2025
0.00M
Measured & Indicated:
n/a
n/a
08/19/2025
0.00M
Inferred:
n/a
n/a
08/19/2025
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
08/19/2025
$0.00
Extra Operating Cost:
n/a
n/a
08/19/2025
$0.00
Total:
n/a
n/a
08/19/2025
$0.00
Margin (Free Cash Flow):
n/a
$0.00
MCap / Production (AgEq):
$52.99
$74.25
$21.26
EV / Production (AgEq):
$46.37
$67.45
$21.08
G R A D E
Underground (Avg):
n/a
n/a
08/19/2025
n/a
Open Pit (Avg):
n/a
n/a
08/21/2023
n/a
Recovery Rate:
n/a
n/a
08/19/2025
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/19/2025
0.00M
Annual Production:
n/a
n/a
08/19/2025
n/a
Cash Cost:
n/a
n/a
08/19/2025
n/a
Extra Operating Cost:
n/a
n/a
08/19/2025
n/a
Property
Last Analysis Data (08/19/2025)
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Boundiali
Western Australia
80 (guess)
Open Pit
show
Early exploration
Exp
Guitry
Western Australia
100 (guess)
n/a
show
Drilling a discovery
16M at 8 gpt AU Size: 77,000 ha
Exp
Marahui
Western Australia
80 (guess)
n/a
show
Early exploration Size: 25,000 ha
Dev
Segilola
Western Africa
100 (guess)
Both
show
500,000 oz resource.
Exp
Douta
Western Africa
70 (guess)
Open Pit
show
2M oz deposit.
Option to own 100%
Current Data
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Exp
Boundiali
Western Australia
80 (guess)
Open Pit
show
Early exploration
Exp
Guitry
Western Australia
100 (guess)
n/a
show
Drilling a discovery
16M at 8 gpt AU Size: 77,000 ha
Exp
Marahui
Western Australia
80 (guess)
n/a
show
Early exploration Size: 25,000 ha
Dev
Segilola
Western Africa
100 (guess)
Both
show
500,000 oz resource.
Exp
Douta
Western Africa
70 (guess)
Open Pit
show
2M oz deposit.
Option to own 100%
Profitability (by resource)
Proven & Probable
08/19/2025 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
-0.84M
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
-0.75M
Maximum Profit (Gold):
$615.41M
$694.53M
n/a
$79.12M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$615.41M
$694.53M
n/a
$79.12M
Max Profit / Current MCap:
1.455
1.200
n/a
-0.255
Max Profit Per Share (Gold):
$0.93
$1.05
n/a
$0.12
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.93
$1.05
n/a
$0.12
Total Free Profit Per Share:
$0.05
$0.00
n/a
$-0.05
FD MCap / Gold Eq.:
$1,174.75
$1,607.26
n/a
$432.51
FD MCap / Silver Eq.:
$13.25
$18.56
n/a
$5.32
FD MCap / Per Metal as % Spot Price:
35.50%
45.54%
n/a
10.04%
EV / Gold Eq.:
$1,028.06
$1,460.08
n/a
$432.02
EV / Silver Eq.:
$11.59
$16.86
n/a
$5.27
EV / Per Metal as % Spot Price:
31.06%
41.37%
n/a
10.31%
Measured & Indicated
08/19/2025 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
-2.09M
P L A U S I B L E
Gold Eq. Oz.:
0.79M
0.79M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.66M
Maximum Profit (Gold):
$1,353.90M
$1,527.97M
n/a
$174.07M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,353.90M
$1,527.97M
n/a
$174.07M
Max Profit / Current MCap:
3.201
2.641
n/a
-0.561
Max Profit Per Share (Gold):
$2.04
$2.30
n/a
$0.26
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.04
$2.30
n/a
$0.26
Total Free Profit Per Share:
$1.16
$1.10
n/a
$-0.06
FD MCap / Gold Eq.:
$533.98
$730.57
n/a
$196.60
FD MCap / Silver Eq.:
$6.02
$8.44
n/a
$2.42
FD MCap / Per Metal as % Spot Price:
16.13%
20.70%
n/a
4.57%
EV / Gold Eq.:
$467.30
$663.67
n/a
$196.37
EV / Silver Eq.:
$5.27
$7.66
n/a
$2.40
EV / Per Metal as % Spot Price:
14.12%
18.80%
n/a
4.68%
Reserves & Resources
08/19/2025 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.):
3.00M
3.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-6.28M
P L A U S I B L E
Gold Eq. Oz.:
1.69M
1.69M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-3.54M
Maximum Profit (Gold):
$2,892.42M
$3,264.29M
n/a
$371.87M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,892.42M
$3,264.29M
n/a
$371.87M
Max Profit / Current MCap:
6.839
5.642
n/a
-1.198
Max Profit Per Share (Gold):
$4.35
$4.91
n/a
$0.56
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.35
$4.91
n/a
$0.56
Total Free Profit Per Share:
$3.47
$3.71
n/a
$0.24
FD MCap / Gold Eq.:
$249.95
$341.97
n/a
$92.02
FD MCap / Silver Eq.:
$2.82
$3.95
n/a
$1.13
FD MCap / Per Metal as % Spot Price:
7.55%
9.69%
n/a
2.14%
EV / Gold Eq.:
$218.74
$310.66
n/a
$91.92
EV / Silver Eq.:
$2.47
$3.59
n/a
$1.12
EV / Per Metal as % Spot Price:
6.61%
8.80%
n/a
2.19%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/19/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7234
CAD 0.7258
09/02/2025
Spot Gold:
$3,309.47
$3,529.25
09/02/2025
$219.78
Spot Silver:
$37.32
$40.76
09/02/2025
$3.44
Gold:Silver Ratio:
88.68
86.59
09/02/2025
-2.09
Spot Gold (Future):
$5,000.00
$5,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
50.00
50.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow