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
Calculated using the site's default values.  Re-calculate using:

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.

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

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: 0.1
Developer: Likely Path to Production
 0.1
Developer: 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 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		 07/30/2022
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)

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.     ×