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

Horizon Gold Ltd

www: horizongold.com.au   email: info@horizongold.com.au
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
ASX:HRN AUD

Description

Horizon Gold Ltd are a gold focused junior, late stage developer with one mine in development in Australia. They have approximately 2.1Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~A$37.34M which is a rise of roughly 39% over the last five months. As of 07/27/2024 they have no debt and ~A$0.94M cash. They have 145M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 07/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $26.81M $37.34M 07/27/2024
Total Assets: $5.90M $5.61M 07/27/2024
Total Liabilities: $0.66M $0.62M 07/27/2024
Current Assets: $0.98M $0.94M 07/27/2024
Current Liabilities: $0.66M $0.62M 07/27/2024
Total Debt: $0.00M $0.00M 07/27/2024
Cash: $0.98M $0.94M 07/27/2024
Enterprise Value: $25.82M $36.40M 02/26/1971
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: 07/27/2024
Misc 07/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 144,839,923 144,839,923 07/27/2024
Shares (FD): 146,000,000 146,000,000 07/27/2024
Insider Ownership: n/a 50% 07/27/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2026 07/27/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 07/27/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 07/27/2024
Initial CapEx (Outstanding): n/a n/a 07/27/2024
Funding Option: n/a n/a 07/27/2024
Documentation: none PFS 07/27/2024
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 07/30/2023
Cash Flow Multiplier: 3 3 07/26/2024

Resource Data

GOLD 07/27/2024
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 07/27/2024
Measured & Indicated: 1.30M 1.30M 07/27/2024
Inferred: 0.80M 0.80M 07/27/2024
Reserves & Resources: 2.10M 2.10M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/27/2024
Measured & Indicated: 0.94M 0.94M 07/27/2024
Inferred: 0.36M 0.36M 07/27/2024
Reserves & Resources: 1.30M 1.30M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 07/27/2024
Extra Operating Cost: n/a n/a 07/27/2024
Total: $1,700 $1,700 07/27/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 07/27/2024
Open Pit (Avg): n/a 1.50 g/t 07/30/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 07/27/2024
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 07/27/2024
Annual Production: 80,000oz. 80,000oz. 07/27/2024
Cash Cost: $1,200 $1,200 07/27/2024
Extra Operating Cost: $500 $500 07/27/2024
SILVER 07/27/2024
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 07/27/2024
Measured & Indicated: n/a n/a 07/27/2024
Inferred: n/a n/a 07/27/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/27/2024
Measured & Indicated: n/a n/a 07/27/2024
Inferred: n/a n/a 07/27/2024
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 07/27/2024
Extra Operating Cost: n/a n/a 07/27/2024
Total: n/a n/a 07/27/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/27/2024
Open Pit (Avg): n/a n/a 07/30/2023
Recovery Rate: n/a n/a 07/27/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/27/2024
Annual Production: n/a n/a 07/27/2024
Cash Cost: n/a n/a 07/27/2024
Extra Operating Cost: n/a n/a 07/27/2024

Property

Last Analysis Data  (07/27/2024)
Stage Name Owned Au Ag Cu Notes
Dev Gum Creek 100% show
OP: 400,000 oz at 7 gpt
OP: 400,000 oz at 1 gpt
UG: 500,000 oz at 7 gpt

Past producing mine.

Updating feasibility study.

Large property: 48 targets.
Total Land Package Size (ha): 72,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Gum Creek 100% show
OP: 400,000 oz at 7 gpt
OP: 400,000 oz at 1 gpt
UG: 500,000 oz at 7 gpt

Past producing mine.

Updating feasibility study.

Large property: 48 targets.
Total Land Package Size (ha): 72,000  

Profitability (by resource)

Proven &
Probable		 07/27/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 07/27/2024
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.): 1.30M 1.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.94M 0.94M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $641.91M $861.49M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $641.91M $861.49M n/a
Max Profit / Current MCap: 23.946 23.074 n/a
Max Profit Per Share (Gold): $4.40 $5.90 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.40 $5.90 n/a
Total Free Profit Per Share: $4.12 $5.49 n/a
FD MCap / Gold Eq.: $28.64 $39.89 n/a
FD MCap / Silver Eq.: $0.33 $0.45 n/a
FD MCap / Per Metal
as % Spot Price:		 1.20% 1.52% n/a

Reserves &
Resources		 07/27/2024
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.): 2.10M 2.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.30M 1.30M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $888.80M $1,192.84M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $888.80M $1,192.84M n/a
Max Profit / Current MCap: 33.156 31.948 n/a
Max Profit Per Share (Gold): $6.09 $8.17 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.09 $8.17 n/a
Total Free Profit Per Share: $5.81 $7.76 n/a
FD MCap / Gold Eq.: $20.68 $28.81 n/a
FD MCap / Silver Eq.: $0.24 $0.32 n/a
FD MCap / Per Metal
as % Spot Price:		 0.87% 1.10% n/a

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.     ×