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

Hycroft Mining Holding Corp

www: hycroftmining.com   email: info@hycroftmining.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NASDAQ:HYMC USD

Description

Hycroft Mining Holding Corp are a gold and silver focused junior, late stage developer with one exploration property in USA. They have approximately 13Moz. of gold and 400Moz. of silver in the reserves and resources category of which 10Moz. of gold and 300Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$80.85M which is a fall of roughly 22% over the last six months. As of 06/07/2024 they have ~$116M debt and ~$57M cash. They have 23M shares outstanding and trade on the NASDAQ Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 06/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $103.46M $80.85M 06/07/2024
Total Assets: $193.00M $193.00M 06/07/2024
Total Liabilities: $194.00M $194.00M 06/07/2024
Current Assets: $100.00M $100.00M 06/07/2024
Current Liabilities: $15.00M $15.00M 06/07/2024
Total Debt: $116.00M $116.00M 06/07/2024
Cash: $57.00M $57.00M 06/07/2024
Enterprise Value: $162.46M $139.85M 06/07/1974
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: 06/07/2024
Misc 06/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 23,063,716 23,063,716 06/07/2024
Shares (FD): 33,000,000 33,000,000 06/07/2024
Insider Ownership: n/a 20% 06/07/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2027 06/07/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/07/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/07/2024
Initial CapEx (Outstanding): n/a n/a 06/07/2024
Funding Option: n/a n/a 06/07/2024
Documentation: none PEA 06/07/2024
Future MCap Modifier: 0.05
Developer: Early Development
 0.05
Developer: Early Development
 04/24/2023
Cash Flow Multiplier: 3 3 06/07/2024

Resource Data

GOLD 06/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 8.00M 8.00M 06/07/2024
Measured & Indicated: 10.00M 10.00M 06/07/2024
Inferred: 3.00M 3.00M 06/07/2024
Reserves & Resources: 13.00M 13.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 6.40M 6.40M 06/07/2024
Measured & Indicated: 7.68M 7.68M 06/07/2024
Inferred: 1.20M 1.20M 06/07/2024
Reserves & Resources: 8.88M 8.88M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/07/2024
Extra Operating Cost: n/a n/a 06/07/2024
Total: $2,000 $2,000 06/07/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/07/2024
Open Pit (Avg): n/a 0.30 g/t 06/11/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/07/2024
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 06/07/2024
Annual Production: 300,000oz. 300,000oz. 06/07/2024
Cash Cost: $1,500 $1,500 06/07/2024
Extra Operating Cost: $500 $500 06/07/2024
SILVER 06/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 300.00M 300.00M 06/07/2024
Measured & Indicated: 300.00M 300.00M 06/07/2024
Inferred: 100.00M 100.00M 06/07/2024
Reserves & Resources: 400.00M 400.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 240.00M 240.00M 06/07/2024
Measured & Indicated: 240.00M 240.00M 06/07/2024
Inferred: 40.00M 40.00M 06/07/2024
Reserves & Resources: 280.00M 280.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/07/2024
Extra Operating Cost: n/a n/a 06/07/2024
Total: $25.00 $25.00 06/07/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/07/2024
Open Pit (Avg): n/a 12.00 g/t 06/07/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/07/2024
F
U
T
U
R
E		 Proven & Probable: 300.00M 300.00M 06/07/2024
Annual Production: 8,000,000oz. 8,000,000oz. 06/07/2024
Cash Cost: $15.00 $15.00 06/07/2024
Extra Operating Cost: $10.00 $10.00 06/07/2024

Property

Last Analysis Data  (06/07/2024)
Stage Name Owned Au Ag Cu Notes
Exp Hycroft 100% show
One of the largest mines in the world.
Total Land Package Size (ha): 6,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Hycroft 100% show
One of the largest mines in the world.
Total Land Package Size (ha): 6,000  

Profitability (by resource)

Proven &
Probable		 06/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 67.03% 69.54% n/a
Percentage Silver: 32.97% 30.46% n/a
Total (Gold Eq. Oz.): 11.94M 11.50M n/a
Total (Silver Eq. Oz.): 909.86M 984.96M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.55M 9.20M n/a
Silver Eq. Oz.: 727.89M 787.96M n/a
Maximum Profit (Gold): $2,402.56M $4,274.56M n/a
Maximum Profit (Silver): $1,478.40M $1,478.40M n/a
Total Maximum Profit: $3,880.96M $5,752.96M n/a
Max Profit / Current MCap: 37.514 71.156 n/a
Max Profit Per Share (Gold): $72.80 $129.53 n/a
Max Profit Per Share (Silver): $44.80 $44.80 n/a
Total Max Profit Per Share: $117.60 $174.33 n/a
Total Free Profit Per Share: $114.47 $171.88 n/a
FD MCap / Gold Eq.: $10.83 $8.79 n/a
FD MCap / Silver Eq.: $0.14 $0.10 n/a
FD MCap / Per Metal
as % Spot Price:		 0.46% 0.33% n/a
Measured &
Indicated		 06/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 71.76% 74.05% n/a
Percentage Silver: 28.24% 25.95% n/a
Total (Gold Eq. Oz.): 13.94M 13.50M n/a
Total (Silver Eq. Oz.): 1,062.32M 1,156.19M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.83M 10.48M n/a
Silver Eq. Oz.: 825.46M 897.56M n/a
Maximum Profit (Gold): $2,883.07M $5,129.47M n/a
Maximum Profit (Silver): $1,478.40M $1,478.40M n/a
Total Maximum Profit: $4,361.47M $6,607.87M n/a
Max Profit / Current MCap: 42.158 81.730 n/a
Max Profit Per Share (Gold): $87.37 $155.44 n/a
Max Profit Per Share (Silver): $44.80 $44.80 n/a
Total Max Profit Per Share: $132.17 $200.24 n/a
Total Free Profit Per Share: $129.03 $197.79 n/a
FD MCap / Gold Eq.: $9.55 $7.71 n/a
FD MCap / Silver Eq.: $0.13 $0.09 n/a
FD MCap / Per Metal
as % Spot Price:		 0.40% 0.29% n/a

Reserves &
Resources		 06/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 71.24% 73.56% n/a
Percentage Silver: 28.76% 26.44% n/a
Total (Gold Eq. Oz.): 18.25M 17.67M n/a
Total (Silver Eq. Oz.): 1,391.02M 1,513.05M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 12.55M 12.15M n/a
Silver Eq. Oz.: 956.94M 1,040.30M n/a
Maximum Profit (Gold): $3,333.55M $5,930.95M n/a
Maximum Profit (Silver): $1,724.80M $1,724.80M n/a
Total Maximum Profit: $5,058.35M $7,655.75M n/a
Max Profit / Current MCap: 48.894 94.691 n/a
Max Profit Per Share (Gold): $101.02 $179.73 n/a
Max Profit Per Share (Silver): $52.27 $52.27 n/a
Total Max Profit Per Share: $153.28 $231.99 n/a
Total Free Profit Per Share: $150.15 $229.54 n/a
FD MCap / Gold Eq.: $8.24 $6.65 n/a
FD MCap / Silver Eq.: $0.11 $0.08 n/a
FD MCap / Per Metal
as % Spot Price:		 0.35% 0.25% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults