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

Harmony Gold Mining Co.

www: www.harmony.co.za   email: corporate@harmony.co.za
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:HMY USD

Description

Harmony Gold Mining Co. are a gold focused major with seven producing mines in Papua New Guinea and South Africa, two mines in development in Papua New Guinea and South Africa and two exploration properties. Currently they produce roughly 1.5Moz. of gold per year. They have approximately 140Moz. of gold in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~6000.81M which is a rise of roughly 9% over the last seven months. As of 04/24/2024 they have ~193M debt and ~187.74M cash. They have 618M shares outstanding and trade on the New York 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
Item Value Value Updated
MCap (FD): $5,514.94M $6,000.81M 04/24/2024
Total Assets: $2,500.18M $2,649.72M 04/24/2024
Total Liabilities: $833.39M $883.24M 04/24/2024
Current Assets: $442.74M $469.22M 04/24/2024
Current Liabilities: $286.48M $303.61M 04/24/2024
Total Debt: $182.30M $193.21M 04/24/2024
Cash: $177.15M $187.74M 04/24/2024
Enterprise Value: $5,520.10M $6,006.28M 04/30/2160
Cash Flow: $989.40M $1,523.40M never
Cash Flow Multiple: 5.57 3.94 never
Net Debt to
Cash Flow Ratio:		 0.01 0.00 never
Finance within 1 year: 04/24/2024
Misc 04/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 618,071,972 618,071,972 04/24/2024
Shares (FD): 631,000,000 631,000,000 04/24/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 2.1% 11/15/2024
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/24/2024
Production (Gold Eq Oz.): (guess) 
1,500,000		 (guess) 
1,500,000		 04/24/2024
Production (Silver Eq Oz.): (guess) 
128,549,165		 (guess) 
128,071,749		 04/24/2024
Initial CapEx (Outstanding): n/a n/a 04/24/2024
Funding Option: n/a n/a 04/24/2024
Documentation: none PRODUCER 11/15/2024
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 8 8 04/21/2023

Resource Data

GOLD 04/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 40.00M 40.00M 04/24/2024
Measured & Indicated: 100.00M 100.00M 04/24/2024
Inferred: 40.00M 40.00M 04/24/2024
Reserves & Resources: 140.00M 140.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 34.00M 34.00M 04/24/2024
Measured & Indicated: 74.80M 74.80M 04/24/2024
Inferred: 17.00M 17.00M 04/24/2024
Reserves & Resources: 91.80M 91.80M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,500,000oz.		 (guess) 
1,500,000oz.		 04/24/2024
Cash Cost: $1,200 $1,200 04/24/2024
Extra Operating Cost: $450 $450 04/24/2024
Total: $1,650 $1,650 04/24/2024
Margin (Free Cash Flow): $660 (29%) $1,016 (38%)
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 04/24/2024
Open Pit (Avg): n/a 1.00 g/t 03/18/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 50.00M 50.00M 04/24/2024
Annual Production: 1,700,000oz. 1,700,000oz. 04/24/2024
Cash Cost: $1,300 $1,300 04/24/2024
Extra Operating Cost: $500 $500 04/24/2024
SILVER 04/24/2024
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 04/24/2024
Measured & Indicated: n/a n/a 04/24/2024
Inferred: n/a n/a 04/24/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/24/2024
Measured & Indicated: n/a n/a 04/24/2024
Inferred: n/a n/a 04/24/2024
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 04/24/2024
Extra Operating Cost: n/a n/a 04/24/2024
Total: n/a n/a 04/24/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/24/2024
Open Pit (Avg): n/a n/a 04/23/2023
Recovery Rate: n/a n/a 04/24/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/24/2024
Annual Production: n/a n/a 04/24/2024
Cash Cost: n/a n/a 04/24/2024
Extra Operating Cost: n/a n/a 04/24/2024

Property

Last Analysis Data  (04/24/2024)
Stage Name Owned Au Ag Cu
Exp Eva 100%
Prod Hidden Valley 50%
Dev Golpu 50%
Exp Wafi 50%
Prod Doornkop 100%
Prod Joel 100%
Prod Kalgold 100%
Prod Kusasalethu 100%
Prod Masimong 100%
Prod Target 100%
Dev Tshepong 100%
Current Data
Stage Name Owned Au Ag Cu
Exp Eva 100%
Prod Hidden Valley 50%
Dev Golpu 50%
Exp Wafi 50%
Prod Doornkop 100%
Prod Joel 100%
Prod Kalgold 100%
Prod Kusasalethu 100%
Prod Masimong 100%
Prod Target 100%
Dev Tshepong 100%

Profitability (by resource)

Proven &
Probable		 04/24/2024
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.): 40.00M 40.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 34.00M 34.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $22,426.40M $34,530.40M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $22,426.40M $34,530.40M n/a
Max Profit / Current MCap: 4.066 5.754 n/a
Max Profit Per Share (Gold): $35.54 $54.72 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $35.54 $54.72 n/a
Total Free Profit Per Share: $26.80 $45.21 n/a
FD MCap / Gold Eq.: $162.20 $176.49 n/a
FD MCap / Silver Eq.: $1.89 $2.07 n/a
FD MCap / Per Metal
as % Spot Price:		 7.02% 6.62% n/a
Measured &
Indicated		 04/24/2024
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.): 100.00M 100.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 74.80M 74.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $49,338.08M $75,966.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $49,338.08M $75,966.88M n/a
Max Profit / Current MCap: 8.946 12.659 n/a
Max Profit Per Share (Gold): $78.19 $120.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $78.19 $120.39 n/a
Total Free Profit Per Share: $69.45 $110.88 n/a
FD MCap / Gold Eq.: $73.73 $80.22 n/a
FD MCap / Silver Eq.: $0.86 $0.94 n/a
FD MCap / Per Metal
as % Spot Price:		 3.19% 3.01% n/a

Reserves &
Resources		 04/24/2024
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.): 140.00M 140.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 91.80M 91.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $60,551.28M $93,232.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $60,551.28M $93,232.08M n/a
Max Profit / Current MCap: 10.979 15.537 n/a
Max Profit Per Share (Gold): $95.96 $147.75 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $95.96 $147.75 n/a
Total Free Profit Per Share: $87.22 $138.24 n/a
FD MCap / Gold Eq.: $60.08 $65.37 n/a
FD MCap / Silver Eq.: $0.70 $0.77 n/a
FD MCap / Per Metal
as % Spot Price:		 2.60% 2.45% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults