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

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$44.01M which is a rise of roughly 7% over the last six months. As of 04/24/2024 they have no debt and ~A$2.02M 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 04/24/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $41.13M $44.01M 04/24/2024 $2.88M
Total Assets: $28.43M $29.64M 04/24/2024 $1.21M
Total Liabilities: $0.78M $0.81M 04/24/2024 $0.03M
Current Assets: $1.94M $2.02M 04/24/2024 $0.08M
Current Liabilities: $0.65M $0.67M 04/24/2024 $0.03M
Total Debt: $0.00M $0.00M 04/24/2024 $0.00M
Cash: $1.94M $2.02M 04/24/2024 $0.08M
Enterprise Value: $39.19M $41.99M 05/01/1971 $2.80M
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: 04/24/2024 n/a
Misc 04/24/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 316,639,210 316,639,210 04/24/2024 0
Shares (FD): 335,000,000 335,000,000 04/24/2024 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2027 04/24/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 04/24/2024 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 04/24/2024 0
Initial CapEx (Outstanding): $250.00M
607.85% of MCap		 $250.00M
568.09% of MCap 		04/24/2024 $0.00M
Funding Option: n/a n/a 04/24/2024 n/a
Documentation: none PFS 04/24/2024 n/a
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 04/24/2023 0
Cash Flow Multiplier: 3 3 04/18/2023 0.00

Resource Data

GOLD 04/24/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.40M 1.40M 04/24/2024 0.00M
Measured & Indicated: 1.50M 1.50M 04/24/2024 0.00M
Inferred: 1.50M 1.50M 04/24/2024 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.12M 1.12M 04/24/2024 0.00M
Measured & Indicated: 1.18M 1.18M 04/24/2024 0.00M
Inferred: 0.60M 0.60M 04/24/2024 0.00M
Reserves & Resources: 1.78M 1.78M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/24/2024 $0.00
Extra Operating Cost: n/a n/a 04/24/2024 $0.00
Total: $800 $800 04/24/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/24/2024 n/a
Open Pit (Avg): n/a 0.40 g/t 04/22/2023 0.40 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/24/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 04/24/2024 0.00M
Annual Production: 80,000oz. 80,000oz. 04/24/2024 0oz.
Cash Cost: $400 $400 04/24/2024 $0
Extra Operating Cost: $400 $400 04/24/2024 $0
SILVER 04/24/2024
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 04/24/2024 0.00M
Measured & Indicated: n/a n/a 04/24/2024 0.00M
Inferred: n/a n/a 04/24/2024 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 04/24/2024 0.00M
Measured & Indicated: n/a n/a 04/24/2024 0.00M
Inferred: n/a n/a 04/24/2024 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 04/24/2024 $0.00
Extra Operating Cost: n/a n/a 04/24/2024 $0.00
Total: n/a n/a 04/24/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/24/2024 n/a
Open Pit (Avg): n/a n/a 04/22/2023 n/a
Recovery Rate: n/a n/a 04/24/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/24/2024 0.00M
Annual Production: n/a n/a 04/24/2024 n/a
Cash Cost: n/a n/a 04/24/2024 n/a
Extra Operating Cost: n/a n/a 04/24/2024 n/a

Property

Last Analysis Data  (04/24/2024)
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		 04/24/2024
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.): 1.40M 1.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.50M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.12M 1.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.40M
Maximum Profit (Gold): $1,708.34M $2,026.75M n/a $318.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,708.34M $2,026.75M n/a $318.42M
Max Profit / Current MCap: 41.537 46.055 n/a 4.519
Max Profit Per Share (Gold): $5.10 $6.05 n/a $0.95
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.10 $6.05 n/a $0.95
Total Free Profit Per Share: $4.91 $5.86 n/a $0.95
FD MCap / Gold Eq.: $36.72 $39.29 n/a $2.57
FD MCap / Silver Eq.: $0.43 $0.46 n/a $0.03
FD MCap / Per Metal
as % Spot Price:		 1.58% 1.51% n/a -0.07%
Measured &
Indicated		 04/24/2024
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.54M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.18M 1.18M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.42M
Maximum Profit (Gold): $1,805.96M $2,142.57M n/a $336.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,805.96M $2,142.57M n/a $336.61M
Max Profit / Current MCap: 43.910 48.687 n/a 4.777
Max Profit Per Share (Gold): $5.39 $6.40 n/a $1.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.39 $6.40 n/a $1.00
Total Free Profit Per Share: $5.20 $6.20 n/a $1.00
FD MCap / Gold Eq.: $34.74 $37.17 n/a $2.43
FD MCap / Silver Eq.: $0.41 $0.43 n/a $0.03
FD MCap / Per Metal
as % Spot Price:		 1.49% 1.42% n/a -0.07%

Reserves &
Resources		 04/24/2024
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.07M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.78M 1.78M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.64M
Maximum Profit (Gold): $2,721.14M $3,228.33M n/a $507.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,721.14M $3,228.33M n/a $507.19M
Max Profit / Current MCap: 66.162 73.359 n/a 7.198
Max Profit Per Share (Gold): $8.12 $9.64 n/a $1.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.12 $9.64 n/a $1.51
Total Free Profit Per Share: $7.93 $9.44 n/a $1.51
FD MCap / Gold Eq.: $23.05 $24.67 n/a $1.61
FD MCap / Silver Eq.: $0.27 $0.29 n/a $0.02
FD MCap / Per Metal
as % Spot Price:		 0.99% 0.95% n/a -0.05%

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.     ×