Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSE:HMY
USD
Description
Harmony Gold Mining Co. are a gold focused emerging major with thirteen producing mines in Papua New Guinea and South Africa, seven mines in development in Papua New Guinea and South Africa and four exploration properties. Currently they produce roughly 1.5Moz. of gold per year. They have approximately 150Moz. of gold in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~2188.92M which is a fall of roughly 18% over the last ten months. As of 04/23/2022 they have ~170M debt and ~158.5M cash. They have 616M shares outstanding and trade on the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$2,673.25M
$2,188.92M
04/23/2022
$-484.33M
Total Assets:
$3,084.32M
$2,716.18M
04/23/2022
$-368.14M
Total Liabilities:
$1,028.11M
$905.39M
04/23/2022
$-122.71M
Current Assets:
$546.18M
$480.99M
04/23/2022
$-65.19M
Current Liabilities:
$353.41M
$311.23M
04/23/2022
$-42.18M
Total Debt:
$192.77M
$169.76M
04/23/2022
$-23.01M
Cash:
$179.98M
$158.50M
04/23/2022
$-21.48M
Enterprise Value:
$2,686.04M
$2,200.18M
09/20/2039
$-485.86M
Cash Flow:
$242.03M
$191.10M
never
$-50.93M
Cash Flow Multiple:
11.05
11.45
never
0.41
Net Debt to Cash Flow Ratio:
0.05
0.06
never
0.01
Finance within 1 year:
04/23/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/23/2022
0.00%
Misc
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
616,000,000
616,000,000
04/23/2022
0
Shares (FD):
629,000,000
629,000,000
04/23/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
04/23/2022
n/a
Production (Gold Eq Oz.):
(guess) 1,500,000
(guess) 1,500,000
04/23/2022
0
Production (Silver Eq Oz.) :
(guess) 120,105,765
(guess) 126,026,786
04/23/2022
5,921,020
Initial CapEx (Outstanding):
n/a
n/a
04/23/2022
n/a
Funding Option:
n/a
n/a
04/23/2022
n/a
Documentation:
none
PRODUCER
04/23/2022
n/a
Value Adjustment:
-50%
-50%
never
0%
Resource Data
GOLD
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
40.00M
40.00M
04/23/2022
0.00M
Measured & Indicated:
100.00M
100.00M
04/23/2022
0.00M
Inferred:
50.00M
50.00M
04/23/2022
0.00M
Reserves & Resources:
150.00M
150.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
32.00M
32.00M
04/23/2022
0.00M
Measured & Indicated:
70.40M
70.40M
04/23/2022
0.00M
Inferred:
20.00M
20.00M
04/23/2022
0.00M
Reserves & Resources:
90.40M
90.40M
never
0.00M
C U R R E N T
Annual Production:
(guess) 1,500,000oz.
(guess) 1,500,000oz.
04/23/2022
0oz.
Cash Cost:
$1,250
$1,250
04/23/2022
$0.00
Extra Operating Cost:
$450
$450
04/23/2022
$0.00
Average Grade:
1.80 g/t
1.80 g/t
04/23/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/23/2022
0.00%
F U T U R E
Proven & Probable:
50.00M
50.00M
04/23/2022
0.00M
Annual Production:
1,700,000oz.
1,700,000oz.
04/23/2022
0oz.
Cash Cost:
$1,200
$1,200
04/23/2022
$0
Extra Operating Cost:
$450
$450
04/23/2022
$0
SILVER
04/23/2022 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
04/23/2022
0.00M
Measured & Indicated:
n/a
n/a
04/23/2022
0.00M
Inferred:
n/a
n/a
04/23/2022
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
04/23/2022
0.00M
Measured & Indicated:
n/a
n/a
04/23/2022
0.00M
Inferred:
n/a
n/a
04/23/2022
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
04/23/2022
$0.00
Extra Operating Cost:
n/a
n/a
04/23/2022
$0.00
Average Grade:
n/a
n/a
04/23/2022
n/a
Recovery Rate:
n/a
n/a
04/23/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/23/2022
0.00M
Annual Production:
n/a
n/a
04/23/2022
n/a
Cash Cost:
n/a
n/a
04/23/2022
n/a
Extra Operating Cost:
n/a
n/a
04/23/2022
n/a
Property
Last Analysis Data (04/23/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Morobe Province , Papua New Guinea
Hidden Valley
50%
Open Pit
Development
Papua New Guinea
Golpu
50%
n/a
Development
Papua New Guinea
Hamata
50%
n/a
Exploration
Papua New Guinea
Nambonga
50%
n/a
Exploration
Papua New Guinea
Wafi
50%
n/a
Production
Free State , South Africa
Bambanani
100%
n/a
Production
Johannesburg , South Africa
Doornkop
100%
n/a
Production
Mpumalanga , South Africa
Evander
100%
n/a
Production
Free State , South Africa
Free State surface
100%
n/a
Production
Free State , South Africa
Joel
100%
n/a
Production
Mafikeng , South Africa
Kalgold
100%
n/a
Production
Johannesburg , South Africa
Kusasalethu
100%
n/a
Production
Free State , South Africa
Masimong
100%
n/a
Production
Free State , South Africa
Phakisa
100%
n/a
Production
Free State , South Africa
Target
100%
n/a
Production
Free State , South Africa
Tsepong
100%
n/a
Production
Free State , South Africa
Virginia
100%
n/a
Development
Free State , South Africa
Libra
255%
n/a
Development
Free State , South Africa
Masimong Uranium
100%
n/a
Development
Free State , South Africa
Pharisa Uranium
100%
n/a
Development
Free State , South Africa
Tshepong Uranium
100%
n/a
Development
Free State , South Africa
Unisel
100%
n/a
Exploration
Free State , South Africa
Freddies 9
100%
n/a
Exploration
Free State , South Africa
Free State surface Uranium
100%
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Morobe Province , Papua New Guinea
Hidden Valley
50%
Open Pit
Development
Papua New Guinea
Golpu
50%
n/a
Development
Papua New Guinea
Hamata
50%
n/a
Exploration
Papua New Guinea
Nambonga
50%
n/a
Exploration
Papua New Guinea
Wafi
50%
n/a
Production
Free State , South Africa
Bambanani
100%
n/a
Production
Johannesburg , South Africa
Doornkop
100%
n/a
Production
Mpumalanga , South Africa
Evander
100%
n/a
Production
Free State , South Africa
Free State surface
100%
n/a
Production
Free State , South Africa
Joel
100%
n/a
Production
Mafikeng , South Africa
Kalgold
100%
n/a
Production
Johannesburg , South Africa
Kusasalethu
100%
n/a
Production
Free State , South Africa
Masimong
100%
n/a
Production
Free State , South Africa
Phakisa
100%
n/a
Production
Free State , South Africa
Target
100%
n/a
Production
Free State , South Africa
Tsepong
100%
n/a
Production
Free State , South Africa
Virginia
100%
n/a
Development
Free State , South Africa
Libra
255%
n/a
Development
Free State , South Africa
Masimong Uranium
100%
n/a
Development
Free State , South Africa
Pharisa Uranium
100%
n/a
Development
Free State , South Africa
Tshepong Uranium
100%
n/a
Development
Free State , South Africa
Unisel
100%
n/a
Exploration
Free State , South Africa
Freddies 9
100%
n/a
Exploration
Free State , South Africa
Free State surface Uranium
100%
n/a
Profitability (by resource)
Proven & Probable
04/23/2022 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.):
40.00M
40.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
157.89M
P L A U S I B L E
Gold Eq. Oz.:
32.00M
32.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
126.32M
Maximum Profit (Gold):
$2,581.60M
$2,038.40M
n/a
$-543.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,581.60M
$2,038.40M
n/a
$-543.20M
Max Profit / Current MCap:
0.966
0.931
n/a
-0.034
Max Profit Per Share (Gold):
$4.10
$3.24
n/a
$-0.86
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.10
$3.24
n/a
$-0.86
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$83.54
$68.40
n/a
$-15.14
FD Mkt. Cap / Silver Eq.:
$1.04
$0.81
n/a
$-0.23
FD Mkt. Cap / Per Metal as % Spot Price:
4.33%
3.63%
n/a
-0.69%
Measured & Indicated
04/23/2022 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.):
100.00M
100.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
394.73M
P L A U S I B L E
Gold Eq. Oz.:
70.40M
70.40M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
277.89M
Maximum Profit (Gold):
$5,679.52M
$4,484.48M
n/a
$-1,195.04M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,679.52M
$4,484.48M
n/a
$-1,195.04M
Max Profit / Current MCap:
2.125
2.049
n/a
-0.076
Max Profit Per Share (Gold):
$9.03
$7.13
n/a
$-1.90
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$9.03
$7.13
n/a
$-1.90
Total Free Profit Per Share:
$4.78
$3.65
n/a
$-1.13
FD Mkt. Cap / Gold Eq.:
$37.97
$31.09
n/a
$-6.88
FD Mkt. Cap / Silver Eq.:
$0.47
$0.37
n/a
$-0.10
FD Mkt. Cap / Per Metal as % Spot Price:
1.97%
1.65%
n/a
-0.31%
Reserves & Resources
04/23/2022 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.):
150.00M
150.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
592.10M
P L A U S I B L E
Gold Eq. Oz.:
90.40M
90.40M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
356.84M
Maximum Profit (Gold):
$7,293.02M
$5,758.48M
n/a
$-1,534.54M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$7,293.02M
$5,758.48M
n/a
$-1,534.54M
Max Profit / Current MCap:
2.728
2.631
n/a
-0.097
Max Profit Per Share (Gold):
$11.59
$9.15
n/a
$-2.44
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$11.59
$9.15
n/a
$-2.44
Total Free Profit Per Share:
$7.34
$5.67
n/a
$-1.67
FD Mkt. Cap / Gold Eq.:
$29.57
$24.21
n/a
$-5.36
FD Mkt. Cap / Silver Eq.:
$0.37
$0.29
n/a
$-0.08
FD Mkt. Cap / Per Metal as % Spot Price:
1.53%
1.29%
n/a
-0.25%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/23/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
ZAR 0.0643
ZAR 0.0566
02/09/2023
Spot Gold:
$1,930.50
$1,882.00
02/09/2023
$-48.50
Spot Silver:
$24.11
$22.40
02/09/2023
$-1.71
Gold:Silver Ratio:
80.07
84.02
02/09/2023
3.95
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: