Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:THX
CAD
OTCMKTS:THXPF
USD
Description
Thor Explorations Ltd are a gold focused junior, emerging mid-tier producer with one mine in development in Nigeria and two exploration properties. They have approximately 1.2Moz. 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 ~C$150.03M which is a rise of roughly 24% over the last five months. As of 08/22/2022 they have ~C$60M debt and ~C$11.21M cash. They have 641M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/22/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$120.98M
$150.03M
08/22/2022
$29.05M
Total Assets:
$157.75M
$153.24M
08/22/2022
$-4.51M
Total Liabilities:
$111.58M
$108.39M
08/22/2022
$-3.19M
Current Assets:
$18.47M
$17.94M
08/22/2022
$-0.53M
Current Liabilities:
$64.64M
$62.79M
08/22/2022
$-1.85M
Total Debt:
$61.56M
$59.80M
08/22/2022
$-1.76M
Cash:
$11.54M
$11.21M
08/22/2022
$-0.33M
Enterprise Value:
$171.00M
$198.62M
04/17/1976
$27.62M
Cash Flow:
$35.73M
$40.78M
never
$5.06M
Cash Flow Multiple:
3.39
3.68
never
0.29
Net Debt to Cash Flow Ratio:
1.40
1.19
never
-0.21
Finance within 1 year:
Yes
Yes
08/22/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/22/2022
0.00%
Misc
08/22/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
641,000,000
641,000,000
08/22/2022
0
Shares (FD):
669,000,000
669,000,000
08/22/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2021
08/22/2022
n/a
Production (Gold Eq Oz.):
(guess) 80,000
(guess) 80,000
08/22/2022
0
Production (Silver Eq Oz.) :
(guess) 6,820,037
(guess) 6,525,550
08/22/2022
-294,487
Initial CapEx (Outstanding):
$87.00M71.91% of Mkt.Cap
$87.00M57.99% of Mkt.Cap
08/22/2022
$0.00M
Funding Option:
n/a
n/a
08/22/2022
n/a
Documentation:
none
PRODUCER
08/22/2022
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
08/22/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.40M
0.40M
08/22/2022
0.00M
Measured & Indicated:
0.50M
0.50M
08/22/2022
0.00M
Inferred:
0.70M
0.70M
08/22/2022
0.00M
Reserves & Resources:
1.20M
1.20M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.36M
0.36M
08/22/2022
0.00M
Measured & Indicated:
0.43M
0.43M
08/22/2022
0.00M
Inferred:
0.32M
0.32M
08/22/2022
0.00M
Reserves & Resources:
0.75M
0.75M
never
0.00M
C U R R E N T
Annual Production:
(guess) 80,000oz.
(guess) 80,000oz.
08/22/2022
0oz.
Cash Cost:
$750
$750
08/22/2022
$0.00
Extra Operating Cost:
$450
$450
08/22/2022
$0.00
Average Grade:
3.80 g/t
3.80 g/t
08/22/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/22/2022
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
08/22/2022
0.00M
Annual Production:
60,000oz.
60,000oz.
08/22/2022
0oz.
Cash Cost:
$750
$750
08/22/2022
$0
Extra Operating Cost:
$450
$450
08/22/2022
$0
SILVER
08/22/2022 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
08/22/2022
0.00M
Measured & Indicated:
n/a
n/a
08/22/2022
0.00M
Inferred:
n/a
n/a
08/22/2022
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
08/22/2022
0.00M
Measured & Indicated:
n/a
n/a
08/22/2022
0.00M
Inferred:
n/a
n/a
08/22/2022
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
08/22/2022
$0.00
Extra Operating Cost:
n/a
n/a
08/22/2022
$0.00
Average Grade:
n/a
n/a
08/22/2022
n/a
Recovery Rate:
n/a
n/a
08/22/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/22/2022
0.00M
Annual Production:
n/a
n/a
08/22/2022
n/a
Cash Cost:
n/a
n/a
08/22/2022
n/a
Extra Operating Cost:
n/a
n/a
08/22/2022
n/a
Property
Last Analysis Data (08/22/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Western Africa , Burkina Faso
Hounde
100% (guess)
50,000
n/a
show
Early exploration
Development
Western Africa , Nigeria
Segilola
100% (guess)
n/a
Both
show
500,000 oz resource.
Exploration
Western Africa , Senegal
Douta
70% (guess)
n/a
n/a
show
Early exploration
Total Land Package Size (ha):
50,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Western Africa , Burkina Faso
Hounde
100% (guess)
50,000
n/a
show
Early exploration
Development
Western Africa , Nigeria
Segilola
100% (guess)
n/a
Both
show
500,000 oz resource.
Exploration
Western Africa , Senegal
Douta
70% (guess)
n/a
n/a
show
Early exploration
Total Land Package Size (ha):
50,000
Profitability (by resource)
Proven & Probable
08/22/2022 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.):
0.40M
0.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-1.47M
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
-1.33M
Maximum Profit (Gold):
$200.97M
$229.41M
n/a
$28.44M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$200.97M
$229.41M
n/a
$28.44M
Max Profit / Current MCap:
1.661
1.529
n/a
-0.132
Max Profit Per Share (Gold):
$0.30
$0.34
n/a
$0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.30
$0.34
n/a
$0.04
Total Free Profit Per Share:
$0.07
$0.04
n/a
$-0.02
FD Mkt. Cap / Gold Eq.:
$336.06
$416.75
n/a
$80.68
FD Mkt. Cap / Silver Eq.:
$3.94
$5.11
n/a
$1.17
FD Mkt. Cap / Per Metal as % Spot Price:
18.28%
21.61%
n/a
3.33%
Measured & Indicated
08/22/2022 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
-1.84M
P L A U S I B L E
Gold Eq. Oz.:
0.43M
0.43M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.59M
Maximum Profit (Gold):
$241.16M
$275.30M
n/a
$34.13M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$241.16M
$275.30M
n/a
$34.13M
Max Profit / Current MCap:
1.993
1.835
n/a
-0.158
Max Profit Per Share (Gold):
$0.36
$0.41
n/a
$0.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.36
$0.41
n/a
$0.05
Total Free Profit Per Share:
$0.13
$0.11
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$280.05
$347.29
n/a
$67.24
FD Mkt. Cap / Silver Eq.:
$3.29
$4.26
n/a
$0.97
FD Mkt. Cap / Per Metal as % Spot Price:
15.24%
18.01%
n/a
2.77%
Reserves & Resources
08/22/2022 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.):
1.20M
1.20M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-4.42M
P L A U S I B L E
Gold Eq. Oz.:
0.75M
0.75M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.75M
Maximum Profit (Gold):
$417.01M
$476.04M
n/a
$59.02M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$417.01M
$476.04M
n/a
$59.02M
Max Profit / Current MCap:
3.447
3.173
n/a
-0.274
Max Profit Per Share (Gold):
$0.62
$0.71
n/a
$0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.62
$0.71
n/a
$0.09
Total Free Profit Per Share:
$0.39
$0.41
n/a
$0.02
FD Mkt. Cap / Gold Eq.:
$161.96
$200.84
n/a
$38.88
FD Mkt. Cap / Silver Eq.:
$1.90
$2.46
n/a
$0.56
FD Mkt. Cap / Per Metal as % Spot Price:
8.81%
10.42%
n/a
1.60%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/22/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7695
CAD 0.7475
01/31/2023
Spot Gold:
$1,838.00
$1,928.30
01/31/2023
$90.30
Spot Silver:
$21.56
$23.64
01/31/2023
$2.08
Gold:Silver Ratio:
85.25
81.57
01/31/2023
-3.68
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: