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$37.92M which is a fall of roughly 8% over the last two months. As of 04/24/2024 they have no debt and ~A$2M 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 $37.92M 04/24/2024 $-3.21M
Total Assets: $28.43M $29.30M 04/24/2024 $0.87M
Total Liabilities: $0.78M $0.80M 04/24/2024 $0.02M
Current Assets: $1.94M $2.00M 04/24/2024 $0.06M
Current Liabilities: $0.65M $0.67M 04/24/2024 $0.02M
Total Debt: $0.00M $0.00M 04/24/2024 $0.00M
Cash: $1.94M $2.00M 04/24/2024 $0.06M
Enterprise Value: $39.19M $35.93M 02/20/1971 $-3.26M
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
659.22% 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 -9.40M
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 -7.52M
Maximum Profit (Gold): $1,708.34M $1,703.30M n/a $-5.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,708.34M $1,703.30M n/a $-5.04M
Max Profit / Current MCap: 41.537 44.914 n/a 3.378
Max Profit Per Share (Gold): $5.10 $5.08 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.10 $5.08 n/a $-0.02
Total Free Profit Per Share: $4.91 $4.91 n/a $0.00
FD MCap / Gold Eq.: $36.72 $33.86 n/a $-2.86
FD MCap / Silver Eq.: $0.43 $0.43 n/a $0.00
FD MCap / Per Metal
as % Spot Price:
1.58% 1.46% n/a -0.12%
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 -10.08M
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 -7.95M
Maximum Profit (Gold): $1,805.96M $1,800.63M n/a $-5.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,805.96M $1,800.63M n/a $-5.33M
Max Profit / Current MCap: 43.910 47.481 n/a 3.571
Max Profit Per Share (Gold): $5.39 $5.38 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.39 $5.38 n/a $-0.02
Total Free Profit Per Share: $5.20 $5.21 n/a $0.00
FD MCap / Gold Eq.: $34.74 $32.03 n/a $-2.71
FD MCap / Silver Eq.: $0.41 $0.41 n/a $0.00
FD MCap / Per Metal
as % Spot Price:
1.49% 1.38% n/a -0.11%

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 -20.15M
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 -11.98M
Maximum Profit (Gold): $2,721.14M $2,713.11M n/a $-8.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,721.14M $2,713.11M n/a $-8.03M
Max Profit / Current MCap: 66.162 71.542 n/a 5.380
Max Profit Per Share (Gold): $8.12 $8.10 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.12 $8.10 n/a $-0.02
Total Free Profit Per Share: $7.93 $7.93 n/a $0.00
FD MCap / Gold Eq.: $23.05 $21.26 n/a $-1.80
FD MCap / Silver Eq.: $0.27 $0.27 n/a $0.00
FD MCap / Per Metal
as % Spot Price:
0.99% 0.92% n/a -0.08%

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.     ×