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
OTCMKTS:THXPF USD

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$125.8M which is a fall of roughly 28% over the last twelve months. As of 08/15/2021 they have ~C$64M debt and ~C$11.63M cash. They have 624M 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 08/15/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $174.68M $125.80M 08/15/2021 $-48.88M
Total Assets: $43.94M $42.65M 08/15/2021 $-1.29M
Total Liabilities: $67.90M $65.91M 08/15/2021 $-1.99M
Current Assets: $11.98M $11.63M 08/15/2021 $-0.35M
Current Liabilities: $1.20M $1.16M 08/15/2021 $-0.04M
Total Debt: $66.30M $64.36M 08/15/2021 $-1.94M
Cash: $11.98M $11.63M 08/15/2021 $-0.35M
Enterprise Value: $229.00M $178.53M 08/29/1975 $-50.47M
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 08/15/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/15/2021 0.00%
Misc 08/15/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 623,570,000 623,570,000 08/15/2021 0
Shares (FD): 705,363,000 705,363,000 08/15/2021 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 08/15/2021 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 08/15/2021 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 08/15/2021 0
Initial CapEx (Outstanding): $87.00M
49.81% of Mkt.Cap		 $87.00M
69.16% of Mkt.Cap 		08/15/2021 $0.00M
Funding Option: n/a n/a 08/15/2021 n/a
Documentation: none FS 08/15/2021 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 08/15/2021
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 08/15/2021 0.00M
Measured & Indicated: 0.50M 0.50M 08/15/2021 0.00M
Inferred: 0.50M 0.50M 08/15/2021 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 08/15/2021 0.00M
Measured & Indicated: 0.43M 0.43M 08/15/2021 0.00M
Inferred: 0.23M 0.23M 08/15/2021 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 08/15/2021 $0.00
Extra Operating Cost: n/a n/a 08/15/2021 $0.00
Average Grade: 3.80 g/t 3.80 g/t 08/15/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/15/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 08/15/2021 0.00M
Annual Production: 80,000oz. 80,000oz. 08/15/2021 0oz.
Cash Cost: $650 $650 08/15/2021 $0
Extra Operating Cost: $450 $450 08/15/2021 $0
SILVER 08/15/2021
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 08/15/2021 0.00M
Measured & Indicated: n/a n/a 08/15/2021 0.00M
Inferred: n/a n/a 08/15/2021 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 08/15/2021 0.00M
Measured & Indicated: n/a n/a 08/15/2021 0.00M
Inferred: n/a n/a 08/15/2021 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 08/15/2021 $0.00
Extra Operating Cost: n/a n/a 08/15/2021 $0.00
Average Grade: n/a n/a 08/15/2021 n/a
Recovery Rate: n/a n/a 08/15/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/15/2021 0.00M
Annual Production: n/a n/a 08/15/2021 n/a
Cash Cost: n/a n/a 08/15/2021 n/a
Extra Operating Cost: n/a n/a 08/15/2021 n/a

Property

Last Analysis Data  (08/15/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Western Africa, Burkina Faso Hounde 100% (guess) 50,000 n/a show
Early exploration
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): 50,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Western Africa, Burkina Faso Hounde 100% (guess) 50,000 n/a show
Early exploration
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): 50,000  

Profitability (by resource)

Proven &
Probable		 08/15/2021
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 4.09M
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 3.68M
Maximum Profit (Gold): $214.11M $232.47M n/a $18.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $214.11M $232.47M n/a $18.36M
Max Profit / Current MCap: 1.226 1.848 n/a 0.622
Max Profit Per Share (Gold): $0.30 $0.33 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.30 $0.33 n/a $0.03
Total Free Profit Per Share: $0.00 $0.10 n/a $0.10
FD Mkt. Cap / Gold Eq.: $485.22 $349.44 n/a $-135.77
FD Mkt. Cap / Silver Eq.: $6.47 $4.10 n/a $-2.37
FD Mkt. Cap / Per Metal
as % Spot Price:		 27.26% 19.01% n/a -8.25%
Measured &
Indicated		 08/15/2021
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 5.11M
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 4.42M
Maximum Profit (Gold): $256.93M $278.96M n/a $22.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $256.93M $278.96M n/a $22.04M
Max Profit / Current MCap: 1.471 2.218 n/a 0.747
Max Profit Per Share (Gold): $0.36 $0.40 n/a $0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.36 $0.40 n/a $0.03
Total Free Profit Per Share: $0.05 $0.17 n/a $0.11
FD Mkt. Cap / Gold Eq.: $404.35 $291.20 n/a $-113.14
FD Mkt. Cap / Silver Eq.: $5.39 $3.42 n/a $-1.97
FD Mkt. Cap / Per Metal
as % Spot Price:		 22.72% 15.84% n/a -6.88%

Reserves &
Resources		 08/15/2021
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 10.22M
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 6.72M
Maximum Profit (Gold): $390.74M $424.26M n/a $33.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $390.74M $424.26M n/a $33.52M
Max Profit / Current MCap: 2.237 3.372 n/a 1.136
Max Profit Per Share (Gold): $0.55 $0.60 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.55 $0.60 n/a $0.05
Total Free Profit Per Share: $0.24 $0.37 n/a $0.13
FD Mkt. Cap / Gold Eq.: $265.87 $191.48 n/a $-74.40
FD Mkt. Cap / Silver Eq.: $3.54 $2.25 n/a $-1.30
FD Mkt. Cap / Per Metal
as % Spot Price:		 14.94% 10.42% n/a -4.52%

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.     ×