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 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$56.8M which is a fall of roughly 6% over the last two months. As of 04/22/2023 they have no debt and ~A$1.99M cash. They have 317M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/22/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$60.59M
$56.80M
04/22/2023
Total Assets:
$29.48M
$29.25M
04/22/2023
Total Liabilities:
$0.80M
$0.80M
04/22/2023
Current Assets:
$2.01M
$1.99M
04/22/2023
Current Liabilities:
$0.67M
$0.66M
04/22/2023
Total Debt:
$0.00M
$0.00M
04/22/2023
Cash:
$2.01M
$1.99M
04/22/2023
Enterprise Value:
$58.59M
$54.80M
09/27/1971
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:
04/22/2023
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):
$250.00M412.58% of MCap
$250.00M440.16% of MCap
04/22/2023
Funding Option:
n/a
n/a
04/22/2023
Documentation:
none
none
04/22/2023
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
04/22/2023 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%
04/22/2023
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
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
04/22/2023 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
$1,303.12M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,324.85M
$1,303.12M
n/a
Max Profit / Current MCap:
21.864
22.943
n/a
Max Profit Per Share (Gold):
$3.95
$3.89
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.95
$3.89
n/a
Total Free Profit Per Share:
$3.68
$3.63
n/a
FD MCap / Gold Eq.:
$54.10
$50.71
n/a
FD MCap / Silver Eq.:
$0.68
$0.61
n/a
FD MCap / Per Metal as % Spot Price:
2.73%
2.58%
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
$1,377.58M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,400.55M
$1,377.58M
n/a
Max Profit / Current MCap:
23.113
24.254
n/a
Max Profit Per Share (Gold):
$4.18
$4.11
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.18
$4.11
n/a
Total Free Profit Per Share:
$3.91
$3.86
n/a
FD MCap / Gold Eq.:
$51.18
$47.97
n/a
FD MCap / Silver Eq.:
$0.65
$0.58
n/a
FD MCap / Per Metal as % Spot Price:
2.58%
2.44%
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
$2,075.68M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$2,110.29M
$2,075.68M
n/a
Max Profit / Current MCap:
34.826
36.545
n/a
Max Profit Per Share (Gold):
$6.30
$6.20
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$6.30
$6.20
n/a
Total Free Profit Per Share:
$6.03
$5.94
n/a
FD MCap / Gold Eq.:
$33.97
$31.84
n/a
FD MCap / Silver Eq.:
$0.43
$0.38
n/a
FD MCap / Per Metal as % Spot Price:
1.71%
1.62%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/22/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
AUD 0.6699
AUD 0.6649
06/06/2023
Spot Gold:
$1,982.90
$1,963.50
06/06/2023
Spot Silver:
$25.06
$23.57
06/06/2023
Gold:Silver Ratio:
79.13
83.31
06/06/2023
Spot Gold (Future):
$3,000.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
30.00
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: