Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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):
$87.00M71.91% of MCap
$87.00M62.36% of MCap
08/22/2022
Funding Option:
n/a
n/a
08/22/2022
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: 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
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
08/22/2022 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)
Defaults
Defaults
08/22/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7695
CAD 0.7448
06/05/2023
Spot Gold:
$1,838.00
$1,942.20
06/05/2023
Spot Silver:
$21.56
$23.44
06/05/2023
Gold:Silver Ratio:
85.25
82.86
06/05/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: