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 developer 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$33.4M which is a rise of roughly 25% over the last two months. As of 07/27/2024 they have no debt and ~A$1.01M cash. They have 145M 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 07/27/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $26.81M $33.40M 07/27/2024 $6.59M
Total Assets: $5.90M $6.05M 07/27/2024 $0.15M
Total Liabilities: $0.66M $0.67M 07/27/2024 $0.02M
Current Assets: $0.98M $1.01M 07/27/2024 $0.03M
Current Liabilities: $0.66M $0.67M 07/27/2024 $0.02M
Total Debt: $0.00M $0.00M 07/27/2024 $0.00M
Cash: $0.98M $1.01M 07/27/2024 $0.03M
Enterprise Value: $25.82M $32.39M 01/10/1971 $6.56M
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: 07/27/2024 n/a
Misc 07/27/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 144,839,923 144,839,923 07/27/2024 0
Shares (FD): 146,000,000 146,000,000 07/27/2024 0
Insider Ownership: n/a 50% 07/27/2024 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2026 07/27/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/27/2024 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/27/2024 0
Initial CapEx (Outstanding): n/a n/a 07/27/2024 n/a
Funding Option: n/a n/a 07/27/2024 n/a
Documentation: none PFS 07/27/2024 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: 3 3 07/26/2024 0.00

Resource Data

GOLD 07/27/2024
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 07/27/2024 0.00M
Measured & Indicated: 1.30M 1.30M 07/27/2024 0.00M
Inferred: 0.80M 0.80M 07/27/2024 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 07/27/2024 0.00M
Measured & Indicated: 0.94M 0.94M 07/27/2024 0.00M
Inferred: 0.36M 0.36M 07/27/2024 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 07/27/2024 $0.00
Extra Operating Cost: n/a n/a 07/27/2024 $0.00
Total: $1,700 $1,700 07/27/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 07/27/2024 n/a
Open Pit (Avg): n/a 1.50 g/t 07/30/2023 1.50 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/27/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 07/27/2024 0.00M
Annual Production: 80,000oz. 80,000oz. 07/27/2024 0oz.
Cash Cost: $1,200 $1,200 07/27/2024 $0
Extra Operating Cost: $500 $500 07/27/2024 $0
SILVER 07/27/2024
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 07/27/2024 0.00M
Measured & Indicated: n/a n/a 07/27/2024 0.00M
Inferred: n/a n/a 07/27/2024 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 07/27/2024 0.00M
Measured & Indicated: n/a n/a 07/27/2024 0.00M
Inferred: n/a n/a 07/27/2024 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 07/27/2024 $0.00
Extra Operating Cost: n/a n/a 07/27/2024 $0.00
Total: n/a n/a 07/27/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 07/27/2024 n/a
Open Pit (Avg): n/a n/a 07/30/2023 n/a
Recovery Rate: n/a n/a 07/27/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/27/2024 0.00M
Annual Production: n/a n/a 07/27/2024 n/a
Cash Cost: n/a n/a 07/27/2024 n/a
Extra Operating Cost: n/a n/a 07/27/2024 n/a

Property

Last Analysis Data  (07/27/2024)
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		 07/27/2024
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		 07/27/2024
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.48M
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 -1.78M
Maximum Profit (Gold): $641.91M $823.87M n/a $181.96M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $641.91M $823.87M n/a $181.96M
Max Profit / Current MCap: 23.946 24.670 n/a 0.724
Max Profit Per Share (Gold): $4.40 $5.64 n/a $1.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.40 $5.64 n/a $1.25
Total Free Profit Per Share: $4.12 $5.30 n/a $1.19
FD MCap / Gold Eq.: $28.64 $35.68 n/a $7.04
FD MCap / Silver Eq.: $0.33 $0.43 n/a $0.09
FD MCap / Per Metal
as % Spot Price:		 1.20% 1.38% n/a 0.18%

Reserves &
Resources		 07/27/2024
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.): 2.10M 2.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.00M
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 -2.47M
Maximum Profit (Gold): $888.80M $1,140.74M n/a $251.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $888.80M $1,140.74M n/a $251.94M
Max Profit / Current MCap: 33.156 34.159 n/a 1.003
Max Profit Per Share (Gold): $6.09 $7.81 n/a $1.73
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.09 $7.81 n/a $1.73
Total Free Profit Per Share: $5.81 $7.47 n/a $1.67
FD MCap / Gold Eq.: $20.68 $25.77 n/a $5.08
FD MCap / Silver Eq.: $0.24 $0.31 n/a $0.07
FD MCap / Per Metal
as % Spot Price:		 0.87% 1.00% n/a 0.13%

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.     ×