Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:HRZ
AUD
Description
Horizon Minerals Limited are a gold focused junior, late stage development company with two mines in development in Australia and four exploration properties. They have approximately 1Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$27.25M which is a fall of roughly 13% over the last seven months. As of 07/24/2022 they have no debt and ~A$7.64M cash. They have 612M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/24/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$31.19M
$27.25M
07/24/2022
$-3.95M
Total Assets:
$34.65M
$34.74M
07/24/2022
$0.08M
Total Liabilities:
$2.43M
$2.43M
07/24/2022
$0.01M
Current Assets:
$7.62M
$7.64M
07/24/2022
$0.02M
Current Liabilities:
$0.90M
$0.90M
07/24/2022
$0.00M
Total Debt:
$0.00M
$0.00M
07/24/2022
$0.00M
Cash:
$7.62M
$7.64M
07/24/2022
$0.02M
Enterprise Value:
$23.57M
$19.61M
08/15/1970
$-3.96M
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:
07/24/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/24/2022
0.00%
Misc
07/24/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
612,000,000
612,000,000
07/24/2022
0
Shares (FD):
643,000,000
643,000,000
07/24/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
07/24/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/24/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/24/2022
0
Initial CapEx (Outstanding):
n/a
n/a
07/24/2022
n/a
Funding Option:
n/a
n/a
07/24/2022
n/a
Documentation:
none
PFS
07/24/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
07/24/2022 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
07/24/2022
0.00M
Measured & Indicated:
0.50M
0.50M
07/24/2022
0.00M
Inferred:
0.50M
0.50M
07/24/2022
0.00M
Reserves & Resources:
1.00M
1.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/24/2022
0.00M
Measured & Indicated:
0.36M
0.36M
07/24/2022
0.00M
Inferred:
0.23M
0.23M
07/24/2022
0.00M
Reserves & Resources:
0.59M
0.59M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
07/24/2022
$0.00
Extra Operating Cost:
n/a
n/a
07/24/2022
$0.00
Average Grade:
2.00 g/t
2.00 g/t
07/24/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
07/24/2022
0.00%
F U T U R E
Proven & Probable:
0.50M
0.50M
07/24/2022
0.00M
Annual Production:
35,000oz.
35,000oz.
07/24/2022
0oz.
Cash Cost:
$750
$750
07/24/2022
$0
Extra Operating Cost:
$450
$450
07/24/2022
$0
SILVER
07/24/2022 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
07/24/2022
0.00M
Measured & Indicated:
n/a
n/a
07/24/2022
0.00M
Inferred:
n/a
n/a
07/24/2022
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
07/24/2022
0.00M
Measured & Indicated:
n/a
n/a
07/24/2022
0.00M
Inferred:
n/a
n/a
07/24/2022
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
07/24/2022
$0.00
Extra Operating Cost:
n/a
n/a
07/24/2022
$0.00
Average Grade:
n/a
n/a
07/24/2022
n/a
Recovery Rate:
n/a
n/a
07/24/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/24/2022
0.00M
Annual Production:
n/a
n/a
07/24/2022
n/a
Cash Cost:
n/a
n/a
07/24/2022
n/a
Extra Operating Cost:
n/a
n/a
07/24/2022
n/a
Property
Last Analysis Data (07/24/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Boorara
100% (guess)
n/a
Both
show
350,000 oz at 1 gpt.
Feasibility study due in 2015.
Development
Western Australia , Australia
Nimbus
100% (guess)
20,000
Both
show
Targeting production in 2016.
Exploration
Western Australia , Australia
Anthill
100% (guess)
n/a
n/a
show
Possible discovery.
Drilling.
Exploration
Western Australia , Australia
Blister Dam
100% (guess)
n/a
n/a
show
Possible discovery.
Drilling.
Exploration
Western Australia , Australia
Goongarrie Lady
100% (guess)
n/a
n/a
show
Feasibility study underway.
Exploration
Western Australia , Australia
Teal
100% (guess)
n/a
n/a
show
Small producing mine.
Total Land Package Size (ha):
20,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Western Australia , Australia
Boorara
100% (guess)
n/a
Both
show
350,000 oz at 1 gpt.
Feasibility study due in 2015.
Development
Western Australia , Australia
Nimbus
100% (guess)
20,000
Both
show
Targeting production in 2016.
Exploration
Western Australia , Australia
Anthill
100% (guess)
n/a
n/a
show
Possible discovery.
Drilling.
Exploration
Western Australia , Australia
Blister Dam
100% (guess)
n/a
n/a
show
Possible discovery.
Drilling.
Exploration
Western Australia , Australia
Goongarrie Lady
100% (guess)
n/a
n/a
show
Feasibility study underway.
Exploration
Western Australia , Australia
Teal
100% (guess)
n/a
n/a
show
Small producing mine.
Total Land Package Size (ha):
20,000
Profitability (by resource)
Proven & Probable
07/24/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
07/24/2022 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.):
0.50M
0.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.60M
P L A U S I B L E
Gold Eq. Oz.:
0.36M
0.36M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.43M
Maximum Profit (Gold):
$160.78M
$170.15M
n/a
$9.37M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$160.78M
$170.15M
n/a
$9.37M
Max Profit / Current MCap:
5.154
6.244
n/a
1.090
Max Profit Per Share (Gold):
$0.25
$0.26
n/a
$0.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.25
$0.26
n/a
$0.01
Total Free Profit Per Share:
$0.18
$0.20
n/a
$0.02
FD Mkt. Cap / Gold Eq.:
$86.65
$75.69
n/a
$-10.96
FD Mkt. Cap / Silver Eq.:
$1.02
$0.90
n/a
$-0.12
FD Mkt. Cap / Per Metal as % Spot Price:
4.71%
4.04%
n/a
-0.68%
Reserves & Resources
07/24/2022 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.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-1.20M
P L A U S I B L E
Gold Eq. Oz.:
0.59M
0.59M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.70M
Maximum Profit (Gold):
$261.26M
$276.49M
n/a
$15.23M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$261.26M
$276.49M
n/a
$15.23M
Max Profit / Current MCap:
8.375
10.147
n/a
1.772
Max Profit Per Share (Gold):
$0.41
$0.43
n/a
$0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.41
$0.43
n/a
$0.02
Total Free Profit Per Share:
$0.34
$0.37
n/a
$0.03
FD Mkt. Cap / Gold Eq.:
$53.32
$46.58
n/a
$-6.74
FD Mkt. Cap / Silver Eq.:
$0.63
$0.55
n/a
$-0.07
FD Mkt. Cap / Per Metal as % Spot Price:
2.90%
2.48%
n/a
-0.42%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/24/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6931
AUD 0.6947
02/08/2023
Spot Gold:
$1,838.00
$1,875.20
02/08/2023
$37.20
Spot Silver:
$21.56
$22.31
02/08/2023
$0.75
Gold:Silver Ratio:
85.25
84.05
02/08/2023
-1.20
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: