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

Horizon Minerals Limited

www: horizonminerals.com.au   email: info@horizonminerals.com.au
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:HRZ AUD

Description

Horizon Minerals Limited are a gold focused junior, late stage developer with one mine in development in Australia and exploration properties. They have approximately 792.35Moz. of gold in the reserves and resources category of which 1.35Moz. are in the measured and indicated category. They have a market capitalisation of ~A$57.73M which is a rise of roughly 68% over the last three months. As of 07/13/2024 they have no debt and ~A$2.14M cash. They have 1,119M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $34.40M $57.73M 07/13/2024 $23.33M
Total Assets: $30.19M $29.76M 07/13/2024 $-0.44M
Total Liabilities: $6.92M $6.82M 07/13/2024 $-0.10M
Current Assets: $2.51M $2.47M 07/13/2024 $-0.04M
Current Liabilities: $5.70M $5.62M 07/13/2024 $-0.08M
Total Debt: $0.00M $0.00M 07/13/2024 $0.00M
Cash: $2.17M $2.14M 07/13/2024 $-0.03M
Enterprise Value: $32.23M $55.59M 10/06/1971 $23.36M
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: 07/13/2024 n/a
Misc 07/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,118,559,102 1,118,559,102 07/13/2024 0
Shares (FD): 1,370,430,117 1,370,430,117 07/13/2024 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
Production ETA: n/a 01/01/2024 07/13/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/13/2024 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/13/2024 0
Initial CapEx (Outstanding): n/a n/a 07/13/2024 n/a
Funding Option: n/a n/a 07/13/2024 n/a
Documentation: none PFS 10/03/2024 n/a
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 07/22/2023 0
Cash Flow Multiplier: 3 3 07/22/2023 0.00

Resource Data

GOLD 07/13/2024
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 07/13/2024 0.00M
Measured & Indicated: 1.35M 1.35M 07/13/2024 0.00M
Inferred: 791.00M 791.00M 07/13/2024 0.00M
Reserves & Resources: 792.35M 792.35M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/13/2024 0.00M
Measured & Indicated: 0.97M 0.97M 07/13/2024 0.00M
Inferred: 355.95M 355.95M 07/13/2024 0.00M
Reserves & Resources: 356.92M 356.92M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/13/2024 $0.00
Extra Operating Cost: n/a n/a 07/13/2024 $0.00
Total: $1,450 $1,450 07/13/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 1.50 g/t 1.50 g/t 07/13/2024 n/a
Open Pit (Avg): n/a 1.50 g/t 07/13/2024 1.50 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/03/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 07/13/2024 0.00M
Annual Production: 35,000oz. 35,000oz. 07/13/2024 0oz.
Cash Cost: $950 $950 07/13/2024 $0
Extra Operating Cost: $500 $500 07/13/2024 $0
SILVER 07/13/2024
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 07/13/2024 0.00M
Measured & Indicated: n/a n/a 07/13/2024 0.00M
Inferred: n/a n/a 07/13/2024 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 07/13/2024 0.00M
Measured & Indicated: n/a n/a 07/13/2024 0.00M
Inferred: n/a n/a 07/13/2024 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 07/13/2024 $0.00
Extra Operating Cost: n/a n/a 07/13/2024 $0.00
Total: n/a n/a 07/13/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 07/13/2024 n/a
Open Pit (Avg): n/a n/a 07/22/2023 n/a
Recovery Rate: n/a n/a 07/13/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/13/2024 0.00M
Annual Production: n/a n/a 07/13/2024 n/a
Cash Cost: n/a n/a 07/13/2024 n/a
Extra Operating Cost: n/a n/a 07/13/2024 n/a

Property

Last Analysis Data  (07/13/2024)
Stage Name Owned Au Ag Cu Notes
Dev Boorara 100% show
350,000 oz at 1 gpt.

Feasibility study due in 2015.
Exp Baden Powell 100% n/a
Exp Burbanks 100% n/a
Exp Cannon 100% n/a
Exp Capricorn 100% n/a
Exp Coote 100% n/a
Exp Crake 100% n/a
Exp Golden Ridge 100% n/a
Exp Jacques-Peyes 100% n/a
Exp Kalpini 100% n/a
Exp Monument 100% n/a
Exp Pennys Find 100% n/a
Exp Phillips 100% n/a
Exp Rose Hill 100% n/a
Exp Teal 100% show
Small producing mine.
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Boorara 100% show
350,000 oz at 1 gpt.

Feasibility study due in 2015.
Exp Baden Powell 100% n/a
Exp Burbanks 100% n/a
Exp Burbanks 50% show
Early exploration.
Drilling
145,000 oz at 4 gpt
Exp Cannon 100% n/a
Exp Capricorn 100% n/a
Exp Coote 100% n/a
Exp Crake 100% n/a
Exp Golden Ridge 100% n/a
Exp Jacques-Peyes 100% n/a
Exp Kalpini 100% n/a
Exp Monument 100% n/a
Exp Pennys Find 100% n/a
Exp Phillips 100% n/a
Exp Phillips Find 100% show
Early exploration.
Exp Rose Hill 100% n/a
Exp Teal 100% show
Small producing mine.
Exp MT Thirsty 50% n/a

Profitability (by resource)

Proven &
Probable		 07/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 07/13/2024
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.): 1.35M 1.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.17M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.97M 0.97M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.56M
Maximum Profit (Gold): $930.84M $1,243.28M n/a $312.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $930.84M $1,243.28M n/a $312.44M
Max Profit / Current MCap: 27.056 21.535 n/a -5.521
Max Profit Per Share (Gold): $0.68 $0.91 n/a $0.23
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.68 $0.91 n/a $0.23
Total Free Profit Per Share: $0.64 $0.84 n/a $0.20
FD MCap / Gold Eq.: $35.50 $59.57 n/a $24.07
FD MCap / Silver Eq.: $0.45 $0.74 n/a $0.29
FD MCap / Per Metal
as % Spot Price:		 1.47% 2.18% n/a 0.71%

Reserves &
Resources		 07/13/2024
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.): 792.35M 792.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1,276.16M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 356.92M 356.92M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 574.86M
Maximum Profit (Gold): $342,820.81M $457,891.54M n/a $115,070.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $342,820.81M $457,891.54M n/a $115,070.72M
Max Profit / Current MCap: 9,964.573 7,931.108 n/a -2,033.466
Max Profit Per Share (Gold): $250.16 $334.12 n/a $83.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $250.16 $334.12 n/a $83.97
Total Free Profit Per Share: $250.12 $334.06 n/a $83.94
FD MCap / Gold Eq.: $0.10 $0.16 n/a $0.07
FD MCap / Silver Eq.: $0.00 $0.00 n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 0.00% 0.01% n/a 0.00%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults