Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Thor Explorations Ltd

www: www.thorexpl.com   email: info@thorexpl.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
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.

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

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): $87.00M
71.91% of Mkt.Cap
$87.00M
57.99% 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)

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.     ×