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

Horizon Gold Ltd

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

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 2.1Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$21.53M which is a fall of roughly 30% over the last seven months. As of 07/30/2023 they have no debt and ~A$0.13M cash. They have 125M 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 07/30/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $30.67M $21.53M 07/30/2023 $-9.14M
Total Assets: $6.00M $5.91M 07/30/2023 $-0.09M
Total Liabilities: $0.67M $0.66M 07/30/2023 $-0.01M
Current Assets: $0.13M $0.13M 07/30/2023 $0.00M
Current Liabilities: $0.67M $0.66M 07/30/2023 $-0.01M
Total Debt: $0.00M $0.00M 07/30/2023 $0.00M
Cash: $0.13M $0.13M 07/30/2023 $0.00M
Enterprise Value: $30.53M $21.40M 09/05/1970 $-9.13M
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: 07/30/2023 n/a
Misc 07/30/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 125,000,000 125,000,000 07/30/2023 0
Shares (FD): 126,000,000 126,000,000 07/30/2023 0
Insider Ownership: n/a 50% 11/19/2023 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2026 07/30/2023 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
07/30/2023 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
07/30/2023 0
Initial CapEx (Outstanding): n/a n/a 07/30/2023 n/a
Funding Option: n/a n/a 07/30/2023 n/a
Documentation: none PFS 11/19/2023 n/a
Future MCap Modifier: 0.08
Developer: Location Risk for Production
0.08
Developer: Location Risk for Production
07/30/2023 0
Cash Flow Multiplier: 4 4 07/30/2023 0.00

Resource Data

GOLD 07/30/2023
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 07/30/2023 0.00M
Measured & Indicated: 1.30M 1.30M 07/30/2023 0.00M
Inferred: 0.80M 0.80M 07/30/2023 0.00M
Reserves & Resources: 2.10M 2.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 07/30/2023 0.00M
Measured & Indicated: 0.94M 0.94M 07/30/2023 0.00M
Inferred: 0.36M 0.36M 07/30/2023 0.00M
Reserves & Resources: 1.30M 1.30M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 07/30/2023 $0.00
Extra Operating Cost: n/a n/a 07/30/2023 $0.00
Average Grade: 1.50 g/t 1.50 g/t 07/30/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/19/2023 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 07/30/2023 0.00M
Annual Production: 75,000oz. 75,000oz. 07/30/2023 0oz.
Cash Cost: $1,000 $1,000 07/30/2023 $0
Extra Operating Cost: $500 $500 07/30/2023 $0
SILVER 07/30/2023
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 07/30/2023 0.00M
Measured & Indicated: n/a n/a 07/30/2023 0.00M
Inferred: n/a n/a 07/30/2023 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 07/30/2023 0.00M
Measured & Indicated: n/a n/a 07/30/2023 0.00M
Inferred: n/a n/a 07/30/2023 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 07/30/2023 $0.00
Extra Operating Cost: n/a n/a 07/30/2023 $0.00
Average Grade: n/a n/a 07/30/2023 n/a
Recovery Rate: n/a n/a 07/30/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/30/2023 0.00M
Annual Production: n/a n/a 07/30/2023 n/a
Cash Cost: n/a n/a 07/30/2023 n/a
Extra Operating Cost: n/a n/a 07/30/2023 n/a

Property

Last Analysis Data  (07/30/2023)
Stage Name Owned Au Ag Cu Notes
Dev Gum Creek 100% 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 Name Owned Au Ag Cu Notes
Dev Gum Creek 100% 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
07/30/2023
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
07/30/2023
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.79M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.94M 0.94M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.77M
Maximum Profit (Gold): $428.31M $500.76M n/a $72.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $428.31M $500.76M n/a $72.45M
Max Profit / Current MCap: 13.967 23.259 n/a 9.292
Max Profit Per Share (Gold): $3.40 $3.97 n/a $0.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.40 $3.97 n/a $0.57
Total Free Profit Per Share: $3.03 $3.71 n/a $0.68
FD MCap / Gold Eq.: $32.76 $23.00 n/a $-9.76
FD MCap / Silver Eq.: $0.41 $0.26 n/a $-0.15
FD MCap / Per Metal
as % Spot Price:
1.67% 1.13% n/a -0.54%

Reserves &
Resources
07/30/2023
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.): 2.10M 2.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 17.43M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.30M 1.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.76M
Maximum Profit (Gold): $593.05M $693.36M n/a $100.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $593.05M $693.36M n/a $100.31M
Max Profit / Current MCap: 19.339 32.204 n/a 12.866
Max Profit Per Share (Gold): $4.71 $5.50 n/a $0.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.71 $5.50 n/a $0.80
Total Free Profit Per Share: $4.34 $5.24 n/a $0.90
FD MCap / Gold Eq.: $23.66 $16.61 n/a $-7.05
FD MCap / Silver Eq.: $0.29 $0.19 n/a $-0.11
FD MCap / Per Metal
as % Spot Price:
1.21% 0.82% n/a -0.39%

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.     ×