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

Havilah Resources Ltd

www: www.havilah-resources.com.au   email: info@havilah-resources.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:HAV AUD

Description

Havilah Resources Ltd are a gold focused junior, late stage development company with three exploration properties in Australia. They have approximately 3Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$32.96M which is a fall of roughly 46% over the last ten months. As of 04/22/2023 they have no debt and ~A$1.97M cash. They have 317M 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 04/22/2023
Last
Analysis
Data

Current Data
Item Value Value Updated
MCap (FD): $60.59M $32.96M 04/22/2023
Total Assets: $29.48M $28.86M 04/22/2023
Total Liabilities: $0.80M $0.79M 04/22/2023
Current Assets: $2.01M $1.97M 04/22/2023
Current Liabilities: $0.67M $0.66M 04/22/2023
Total Debt: $0.00M $0.00M 04/22/2023
Cash: $2.01M $1.97M 04/22/2023
Enterprise Value: $58.59M $31.00M 12/25/1970
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: 04/22/2023
Misc 04/22/2023
Last
Analysis
Data

Current Data
Item Value Value Updated
Shares Outstanding: 317,000,000 317,000,000 04/22/2023
Shares (FD): 335,000,000 335,000,000 04/22/2023
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/22/2023
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
04/22/2023
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
04/22/2023
Initial CapEx (Outstanding): $250.00M
412.58% of MCap
$250.00M
758.4% of MCap
04/22/2023
Funding Option: n/a n/a 04/22/2023
Documentation: none none 11/19/2023
Future MCap Modifier: 0.08
Developer: Location Risk for Production
0.08
Developer: Location Risk for Production
04/24/2023
Cash Flow Multiplier: 3 3 04/18/2023

Resource Data

GOLD 04/22/2023
Last Analysis Data

Current Data
Item Value Value Updated
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 1.40M 1.40M 04/22/2023
Measured & Indicated: 1.50M 1.50M 04/22/2023
Inferred: 1.50M 1.50M 04/22/2023
Reserves & Resources: 3.00M 3.00M never
P
L
A
U
S
I
B
L
E
Proven & Probable: 1.12M 1.12M 04/22/2023
Measured & Indicated: 1.18M 1.18M 04/22/2023
Inferred: 0.60M 0.60M 04/22/2023
Reserves & Resources: 1.78M 1.78M never
C
U
R
R
E
N
T
Annual Production: n/a n/a
Cash Cost: n/a n/a 04/22/2023
Extra Operating Cost: n/a n/a 04/22/2023
Average Grade: 0.40 g/t 0.40 g/t 04/22/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 11/19/2023
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 04/22/2023
Annual Production: 80,000oz. 80,000oz. 04/22/2023
Cash Cost: $400 $400 04/22/2023
Extra Operating Cost: $400 $400 04/22/2023
SILVER 04/22/2023
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 04/22/2023
Measured & Indicated: n/a n/a 04/22/2023
Inferred: n/a n/a 04/22/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/22/2023
Measured & Indicated: n/a n/a 04/22/2023
Inferred: n/a n/a 04/22/2023
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 04/22/2023
Extra Operating Cost: n/a n/a 04/22/2023
Average Grade: n/a n/a 04/22/2023
Recovery Rate: n/a n/a 04/22/2023
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/22/2023
Annual Production: n/a n/a 04/22/2023
Cash Cost: n/a n/a 04/22/2023
Extra Operating Cost: n/a n/a 04/22/2023

Property

Last Analysis Data  (04/22/2023)
Stage Name Owned Au Ag Cu Notes
Exp Kalkaroo 100% show
3 million oz deposit.

Plus, a large copper/gold deposit (not counted).

1 billion lbs of copper
Exp Mutooroo 100% show
100,000 oz deposit.

Mostly a copper project
Exp Portia and N. Portia 15% show
250,000 oz deposit.

15% NSR.
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Kalkaroo 100% show
3 million oz deposit.

Plus, a large copper/gold deposit (not counted).

1 billion lbs of copper
Exp Mutooroo 100% show
100,000 oz deposit.

Mostly a copper project
Exp Portia and N. Portia 15% show
250,000 oz deposit.

15% NSR.

Profitability (by resource)

Proven &
Probable
04/22/2023
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.): 1.40M 1.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.12M 1.12M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,324.85M $1,375.14M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,324.85M $1,375.14M n/a
Max Profit / Current MCap: 21.864 41.716 n/a
Max Profit Per Share (Gold): $3.95 $4.10 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.95 $4.10 n/a
Total Free Profit Per Share: $3.68 $3.95 n/a
FD MCap / Gold Eq.: $54.10 $29.43 n/a
FD MCap / Silver Eq.: $0.68 $0.33 n/a
FD MCap / Per Metal
as % Spot Price:
2.73% 1.45% n/a
Measured &
Indicated
04/22/2023
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.18M 1.18M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,400.55M $1,453.72M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,400.55M $1,453.72M n/a
Max Profit / Current MCap: 23.113 44.100 n/a
Max Profit Per Share (Gold): $4.18 $4.34 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.18 $4.34 n/a
Total Free Profit Per Share: $3.91 $4.19 n/a
FD MCap / Gold Eq.: $51.18 $27.84 n/a
FD MCap / Silver Eq.: $0.65 $0.32 n/a
FD MCap / Per Metal
as % Spot Price:
2.58% 1.37% n/a

Reserves &
Resources
04/22/2023
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.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.78M 1.78M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,110.29M $2,190.40M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,110.29M $2,190.40M n/a
Max Profit / Current MCap: 34.826 66.448 n/a
Max Profit Per Share (Gold): $6.30 $6.54 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.30 $6.54 n/a
Total Free Profit Per Share: $6.03 $6.39 n/a
FD MCap / Gold Eq.: $33.97 $18.48 n/a
FD MCap / Silver Eq.: $0.43 $0.21 n/a
FD MCap / Per Metal
as % Spot Price:
1.71% 0.91% 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.     ×