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
ASX:HRN
AUD
Description
Horizon Gold Ltd are a gold focused junior, late stage development company with one mine in development in Australia. They have approximately 1.35Moz. of gold in the reserves and resources category of which 0.85Moz. are in the measured and indicated category. They have a market capitalisation of ~A$25.72M which is a fall of roughly 21% over the last ten months. As of 07/30/2022 they have no debt and ~A$0.66M cash. They have 107M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$32.41M
$25.72M
07/30/2022
Total Assets:
$6.98M
$6.62M
07/30/2022
Total Liabilities:
$0.70M
$0.66M
07/30/2022
Current Assets:
$0.70M
$0.66M
07/30/2022
Current Liabilities:
$0.70M
$0.66M
07/30/2022
Total Debt:
$0.00M
$0.00M
07/30/2022
Cash:
$0.70M
$0.66M
07/30/2022
Enterprise Value:
$31.72M
$25.06M
10/17/1970
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
07/30/2022
Misc
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
106,692,000
106,692,000
07/30/2022
Shares (FD):
108,000,000
108,000,000
07/30/2022
Insider Ownership:
n/a
50%
04/23/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2024
07/30/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/30/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/30/2022
Initial CapEx (Outstanding):
n/a
n/a
07/30/2022
Funding Option:
n/a
n/a
07/30/2022
Documentation:
none
PFS
04/23/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
5
04/23/2023
Resource Data
GOLD
07/30/2022 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
07/30/2022
Measured & Indicated:
0.85M
0.85M
07/30/2022
Inferred:
0.50M
0.50M
07/30/2022
Reserves & Resources:
1.35M
1.35M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/30/2022
Measured & Indicated:
0.61M
0.61M
07/30/2022
Inferred:
0.23M
0.23M
07/30/2022
Reserves & Resources:
0.84M
0.84M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
07/30/2022
Extra Operating Cost:
n/a
n/a
07/30/2022
Average Grade:
2.50 g/t
2.50 g/t
07/30/2022
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/23/2023
F U T U R E
Proven & Probable:
0.70M
0.70M
07/30/2022
Annual Production:
40,000oz.
40,000oz.
07/30/2022
Cash Cost:
$850
$1,000
04/23/2023
Extra Operating Cost:
$450
$500
04/23/2023
SILVER
07/30/2022 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
07/30/2022
Measured & Indicated:
n/a
n/a
07/30/2022
Inferred:
n/a
n/a
07/30/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/30/2022
Measured & Indicated:
n/a
n/a
07/30/2022
Inferred:
n/a
n/a
07/30/2022
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
07/30/2022
Extra Operating Cost:
n/a
n/a
07/30/2022
Average Grade:
n/a
n/a
07/30/2022
Recovery Rate:
n/a
n/a
07/30/2022
F U T U R E
Proven & Probable:
n/a
n/a
07/30/2022
Annual Production:
n/a
n/a
07/30/2022
Cash Cost:
n/a
n/a
07/30/2022
Extra Operating Cost:
n/a
n/a
07/30/2022
Property
Last Analysis Data (07/30/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Australia , Australia
Gum Creek
100% (guess)
72,000
Open Pit
show
OP: 400,000 oz at 7 gpt
OP: 400,000 oz at 1 gpt
UG: 500,000 oz at 7 gpt
Past producing mine.
Updating feasibility study.
Large property: 48 targets.
Total Land Package Size (ha):
72,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Australia , Australia
Gum Creek
100% (guess)
72,000
Open Pit
show
OP: 400,000 oz at 7 gpt
OP: 400,000 oz at 1 gpt
UG: 500,000 oz at 7 gpt
Past producing mine.
Updating feasibility study.
Large property: 48 targets.
Total Land Package Size (ha):
72,000
Profitability (by resource)
Proven & Probable
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
07/30/2022 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.):
0.85M
0.85M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.61M
0.61M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$329.26M
$273.75M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$329.26M
$273.75M
n/a
Max Profit / Current MCap:
10.158
10.642
n/a
Max Profit Per Share (Gold):
$3.05
$2.53
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.05
$2.53
n/a
Total Free Profit Per Share:
$2.62
$2.17
n/a
FD MCap / Gold Eq.:
$52.96
$42.03
n/a
FD MCap / Silver Eq.:
$0.62
$0.51
n/a
FD MCap / Per Metal as % Spot Price:
2.88%
2.16%
n/a
Reserves & Resources
07/30/2022 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.):
1.35M
1.35M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.84M
0.84M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$450.31M
$374.39M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$450.31M
$374.39M
n/a
Max Profit / Current MCap:
13.892
14.554
n/a
Max Profit Per Share (Gold):
$4.17
$3.47
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.17
$3.47
n/a
Total Free Profit Per Share:
$3.74
$3.11
n/a
FD MCap / Gold Eq.:
$38.73
$30.73
n/a
FD MCap / Silver Eq.:
$0.45
$0.37
n/a
FD MCap / Per Metal as % Spot Price:
2.11%
1.58%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/30/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6980
AUD 0.6616
06/03/2023
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
82.55
06/03/2023
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: