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:HAV
AUD
Description
Havilah Resources Ltd are a gold focused junior, late stage developer 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$43.39M which is a rise of roughly 6% over the last seven months. As of 04/24/2024 they have no debt and ~A$1.94M cash. They have 317M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/24/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$41.13M
$43.39M
04/24/2024
Total Assets:
$28.43M
$28.50M
04/24/2024
Total Liabilities:
$0.78M
$0.78M
04/24/2024
Current Assets:
$1.94M
$1.94M
04/24/2024
Current Liabilities:
$0.65M
$0.65M
04/24/2024
Total Debt:
$0.00M
$0.00M
04/24/2024
Cash:
$1.94M
$1.94M
04/24/2024
Enterprise Value:
$39.19M
$41.45M
04/25/1971
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:
04/24/2024
Misc
04/24/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
316,639,210
316,639,210
04/24/2024
Shares (FD):
335,000,000
335,000,000
04/24/2024
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2027
04/24/2024
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
04/24/2024
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
04/24/2024
Initial CapEx (Outstanding):
$250.00M607.85% of MCap
$250.00M576.16% of MCap
04/24/2024
Funding Option:
n/a
n/a
04/24/2024
Documentation:
none
PFS
04/24/2024
Future MCap Modifier:
0.08Developer: Location Risk for Production
0.08Developer: Location Risk for Production
04/24/2023
Cash Flow Multiplier:
3
3
04/18/2023
Resource Data
GOLD
04/24/2024 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
04/24/2024
Measured & Indicated:
1.50M
1.50M
04/24/2024
Inferred:
1.50M
1.50M
04/24/2024
Reserves & Resources:
3.00M
3.00M
never
P L A U S I B L E
Proven & Probable:
1.12M
1.12M
04/24/2024
Measured & Indicated:
1.18M
1.18M
04/24/2024
Inferred:
0.60M
0.60M
04/24/2024
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
04/24/2024
Extra Operating Cost:
n/a
n/a
04/24/2024
Total:
$800
$800
04/24/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
04/24/2024
Open Pit (Avg):
n/a
0.40 g/t
04/22/2023
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/24/2024
F U T U R E
Proven & Probable:
2.00M
2.00M
04/24/2024
Annual Production:
80,000oz.
80,000oz.
04/24/2024
Cash Cost:
$400
$400
04/24/2024
Extra Operating Cost:
$400
$400
04/24/2024
SILVER
04/24/2024 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
04/24/2024
Measured & Indicated:
n/a
n/a
04/24/2024
Inferred:
n/a
n/a
04/24/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/24/2024
Measured & Indicated:
n/a
n/a
04/24/2024
Inferred:
n/a
n/a
04/24/2024
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
04/24/2024
Extra Operating Cost:
n/a
n/a
04/24/2024
Total:
n/a
n/a
04/24/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
04/24/2024
Open Pit (Avg):
n/a
n/a
04/22/2023
Recovery Rate:
n/a
n/a
04/24/2024
F U T U R E
Proven & Probable:
n/a
n/a
04/24/2024
Annual Production:
n/a
n/a
04/24/2024
Cash Cost:
n/a
n/a
04/24/2024
Extra Operating Cost:
n/a
n/a
04/24/2024
Property
Last Analysis Data (04/24/2024)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Australia , Australia
Kalkaroo
100% (guess)
n/a
show
3 million oz deposit.
Plus, a large copper/gold deposit (not counted).
1 billion lbs of copper
Exploration
Australia , Australia
Mutooroo
100% (guess)
n/a
show
100,000 oz deposit.
Mostly a copper project
Exploration
Australia , Australia
Portia and N. Portia
15% (guess)
n/a
show
250,000 oz deposit.
15% NSR.
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Australia , Australia
Kalkaroo
100% (guess)
n/a
show
3 million oz deposit.
Plus, a large copper/gold deposit (not counted).
1 billion lbs of copper
Exploration
Australia , Australia
Mutooroo
100% (guess)
n/a
show
100,000 oz deposit.
Mostly a copper project
Exploration
Australia , Australia
Portia and N. Portia
15% (guess)
n/a
show
250,000 oz deposit.
15% NSR.
Profitability (by resource)
Proven & Probable
04/24/2024 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):
$1,708.34M
$2,069.98M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,708.34M
$2,069.98M
n/a
Max Profit / Current MCap:
41.537
47.705
n/a
Max Profit Per Share (Gold):
$5.10
$6.18
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$5.10
$6.18
n/a
Total Free Profit Per Share:
$4.91
$5.98
n/a
FD MCap / Gold Eq.:
$36.72
$38.74
n/a
FD MCap / Silver Eq.:
$0.43
$0.45
n/a
FD MCap / Per Metal as % Spot Price:
1.58%
1.46%
n/a
Measured & Indicated
04/24/2024 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):
$1,805.96M
$2,188.27M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,805.96M
$2,188.27M
n/a
Max Profit / Current MCap:
43.910
50.431
n/a
Max Profit Per Share (Gold):
$5.39
$6.53
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$5.39
$6.53
n/a
Total Free Profit Per Share:
$5.20
$6.33
n/a
FD MCap / Gold Eq.:
$34.74
$36.65
n/a
FD MCap / Silver Eq.:
$0.41
$0.43
n/a
FD MCap / Per Metal as % Spot Price:
1.49%
1.38%
n/a
Reserves & Resources
04/24/2024 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):
$2,721.14M
$3,297.19M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,721.14M
$3,297.19M
n/a
Max Profit / Current MCap:
66.162
75.988
n/a
Max Profit Per Share (Gold):
$8.12
$9.84
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$8.12
$9.84
n/a
Total Free Profit Per Share:
$7.93
$9.64
n/a
FD MCap / Gold Eq.:
$23.05
$24.32
n/a
FD MCap / Silver Eq.:
$0.27
$0.28
n/a
FD MCap / Per Metal as % Spot Price:
0.99%
0.92%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/24/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6462
AUD 0.6476
12/03/2024
Spot Gold:
$2,325.30
$2,648.20
12/03/2024
Spot Silver:
$27.30
$30.97
12/03/2024
Gold:Silver Ratio:
85.18
85.51
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
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: