Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Horizon Minerals Limited

www: horizonminerals.com.au   email: info@horizonminerals.com.au
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:HRZ AUD

Description

Horizon Minerals Limited are a gold focused junior, emerging mid-tier producer with one mine in development in Australia and exploration properties. They have approximately 1.8Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$48.92M which is a rise of roughly 42% over the last five months. As of 12/10/2024 they have ~A$4M debt and ~A$10.6M cash. They have 1,119M 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 07/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $34.40M $48.92M 12/10/2024
Total Assets: $30.19M $27.76M 07/13/2024
Total Liabilities: $6.92M $6.36M 07/13/2024
Current Assets: $2.51M $2.31M 07/13/2024
Current Liabilities: $5.70M $5.24M 07/13/2024
Total Debt: $0.00M $4.37M 12/10/2024
Cash: $2.17M $10.60M 12/10/2024
Enterprise Value: $32.23M $42.68M 05/09/1971
Cash Flow: $0.00M $16.81M never
Cash Flow Multiple: 0.00 2.91 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 07/13/2024
Misc 07/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,118,559,102 1,118,559,102 07/13/2024
Shares (FD): 1,370,430,117 1,913,000,000 12/10/2024
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 01/01/2024 07/13/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
15,000		 12/10/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
1,336,030		 12/10/2024
Initial CapEx (Outstanding): n/a n/a 07/13/2024
Funding Option: n/a n/a 07/13/2024
Documentation: none PRODUCER 12/10/2024
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 07/22/2023
Cash Flow Multiplier: 3 5 12/10/2024

Resource Data

GOLD 07/13/2024
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 07/13/2024
Measured & Indicated: 1.35M 1.00M 12/10/2024
Inferred: 791.00M 0.80M 12/10/2024
Reserves & Resources: 792.35M 1.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/13/2024
Measured & Indicated: 0.97M 0.72M 12/10/2024
Inferred: 355.95M 0.36M 12/10/2024
Reserves & Resources: 356.92M 1.08M never
C
U
R
R
E
N
T		 Annual Production: n/a (guess) 
15,000oz.		 12/10/2024
Cash Cost: n/a $950 12/10/2024
Extra Operating Cost: n/a $550 12/10/2024
Total: $1,450 $1,500 12/10/2024
Margin (Free Cash Flow): $1,120 (43%)
G
R
A
D
E		 Underground (Avg): 1.50 g/t 1.80 g/t 12/10/2024
Open Pit (Avg): n/a 1.00 g/t 12/10/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/10/2024
F
U
T
U
R
E		 Proven & Probable: 0.50M 1.00M 12/10/2024
Annual Production: 35,000oz. 80,000oz. 12/10/2024
Cash Cost: $950 $1,000 12/10/2024
Extra Operating Cost: $500 $550 12/10/2024
SILVER 07/13/2024
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 07/13/2024
Measured & Indicated: n/a n/a 07/13/2024
Inferred: n/a n/a 07/13/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/13/2024
Measured & Indicated: n/a n/a 07/13/2024
Inferred: n/a n/a 07/13/2024
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 07/13/2024
Extra Operating Cost: n/a n/a 07/13/2024
Total: n/a n/a 07/13/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/13/2024
Open Pit (Avg): n/a n/a 07/22/2023
Recovery Rate: n/a n/a 07/13/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/13/2024
Annual Production: n/a n/a 07/13/2024
Cash Cost: n/a n/a 07/13/2024
Extra Operating Cost: n/a n/a 07/13/2024

Property

Last Analysis Data  (07/13/2024)
Stage Name Owned Au Ag Cu Notes
Dev Boorara 100% show
350,000 oz at 1 gpt.

Feasibility study due in 2015.
Exp Baden Powell 100% n/a
Exp Burbanks 100% n/a
Exp Cannon 100% n/a
Exp Capricorn 100% n/a
Exp Coote 100% n/a
Exp Crake 100% n/a
Exp Golden Ridge 100% n/a
Exp Jacques-Peyes 100% n/a
Exp Kalpini 100% n/a
Exp Monument 100% n/a
Exp Pennys Find 100% n/a
Exp Phillips 100% n/a
Exp Rose Hill 100% n/a
Exp Teal 100% show
Small producing mine.
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Boorara 100% show
350,000 oz at 1 gpt.

Feasibility study due in 2015.
Exp Baden Powell 100% n/a
Exp Burbanks 100% n/a
Exp Burbanks 50% show
Early exploration.
Drilling
145,000 oz at 4 gpt
Exp Cannon 100% n/a
Exp Capricorn 100% n/a
Exp Coote 100% n/a
Exp Crake 100% n/a
Exp Golden Ridge 100% n/a
Exp Jacques-Peyes 100% n/a
Exp Kalpini 100% n/a
Exp Monument 100% n/a
Exp Pennys Find 100% n/a
Exp Phillips 100% n/a
Exp Phillips Find 100% show
Early exploration.
Exp Rose Hill 100% n/a
Exp Teal 100% show
Small producing mine.
Exp MT Thirsty 50% n/a

Profitability (by resource)

Proven &
Probable		 07/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 07/13/2024
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.): 1.35M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.97M 0.72M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $930.84M $806.69M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $930.84M $806.69M n/a
Max Profit / Current MCap: 27.056 16.490 n/a
Max Profit Per Share (Gold): $0.68 $0.42 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.68 $0.42 n/a
Total Free Profit Per Share: $0.64 $0.38 n/a
FD MCap / Gold Eq.: $35.50 $67.95 n/a
FD MCap / Silver Eq.: $0.45 $0.76 n/a
FD MCap / Per Metal
as % Spot Price:		 1.47% 2.59% n/a

Reserves &
Resources		 07/13/2024
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.): 792.35M 1.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 356.92M 1.08M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $342,820.81M $1,210.03M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $342,820.81M $1,210.03M n/a
Max Profit / Current MCap: 9,964.573 24.734 n/a
Max Profit Per Share (Gold): $250.16 $0.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $250.16 $0.63 n/a
Total Free Profit Per Share: $250.12 $0.59 n/a
FD MCap / Gold Eq.: $0.10 $45.30 n/a
FD MCap / Silver Eq.: $0.00 $0.51 n/a
FD MCap / Per Metal
as % Spot Price:		 0.00% 1.73% n/a

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.     ×