Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:HRN
AUD
Description
Horizon Gold Ltd are a gold focused junior, late stage development company with one mine in development in Australia. They have approximately 1.35Moz. of gold in the reserves and resources category of which 0.85Moz. are in the measured and indicated category. They have a market capitalisation of ~A$25.82M which is a fall of roughly 20% over the last six months. As of 07/30/2022 they have no debt and ~A$0.7M cash. They have 107M shares outstanding and trade on the Australian Stock Exchange.
Quick Links
Login to access
General Details
Financial
07/30/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$32.41M
$25.82M
07/30/2022
$-6.59M
Total Assets:
$6.98M
$7.03M
07/30/2022
$0.05M
Total Liabilities:
$0.70M
$0.70M
07/30/2022
$0.01M
Current Assets:
$0.70M
$0.70M
07/30/2022
$0.01M
Current Liabilities:
$0.70M
$0.70M
07/30/2022
$0.01M
Total Debt:
$0.00M
$0.00M
07/30/2022
$0.00M
Cash:
$0.70M
$0.70M
07/30/2022
$0.01M
Enterprise Value:
$31.72M
$25.12M
10/18/1970
$-6.60M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
07/30/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/30/2022
0.00%
Misc
07/30/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
106,692,000
106,692,000
07/30/2022
0
Shares (FD):
108,000,000
108,000,000
07/30/2022
0
Insider Ownership:
n/a
50%
07/30/2022
50%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
07/30/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
07/30/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
07/30/2022
0
Initial CapEx (Outstanding):
n/a
n/a
07/30/2022
n/a
Funding Option:
n/a
n/a
07/30/2022
n/a
Documentation:
none
PFS
07/30/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
07/30/2022 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
07/30/2022
0.00M
Measured & Indicated:
0.85M
0.85M
07/30/2022
0.00M
Inferred:
0.50M
0.50M
07/30/2022
0.00M
Reserves & Resources:
1.35M
1.35M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
07/30/2022
0.00M
Measured & Indicated:
0.61M
0.61M
07/30/2022
0.00M
Inferred:
0.23M
0.23M
07/30/2022
0.00M
Reserves & Resources:
0.84M
0.84M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
07/30/2022
$0.00
Extra Operating Cost:
n/a
n/a
07/30/2022
$0.00
Average Grade:
2.50 g/t
2.50 g/t
07/30/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
07/30/2022
0.00%
F U T U R E
Proven & Probable:
0.70M
0.70M
07/30/2022
0.00M
Annual Production:
40,000oz.
40,000oz.
07/30/2022
0oz.
Cash Cost:
$850
$850
07/30/2022
$0
Extra Operating Cost:
$450
$450
07/30/2022
$0
SILVER
07/30/2022 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
07/30/2022
0.00M
Measured & Indicated:
n/a
n/a
07/30/2022
0.00M
Inferred:
n/a
n/a
07/30/2022
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
07/30/2022
0.00M
Measured & Indicated:
n/a
n/a
07/30/2022
0.00M
Inferred:
n/a
n/a
07/30/2022
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
07/30/2022
$0.00
Extra Operating Cost:
n/a
n/a
07/30/2022
$0.00
Average Grade:
n/a
n/a
07/30/2022
n/a
Recovery Rate:
n/a
n/a
07/30/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/30/2022
0.00M
Annual Production:
n/a
n/a
07/30/2022
n/a
Cash Cost:
n/a
n/a
07/30/2022
n/a
Extra Operating Cost:
n/a
n/a
07/30/2022
n/a
Property
Last Analysis Data (07/30/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Australia , Australia
Gum Creek
100% (guess)
72,000
Open Pit
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Australia , Australia
Gum Creek
100% (guess)
72,000
Open Pit
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
07/30/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
n/a
n/a
n/a
$0.00M
Max Profit / Current MCap:
n/a
n/a
n/a
0.000
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
n/a
n/a
n/a
$0.00
Total Free Profit Per Share:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
07/30/2022 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.):
0.85M
0.85M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-1.53M
P L A U S I B L E
Gold Eq. Oz.:
0.61M
0.61M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.10M
Maximum Profit (Gold):
$230.48M
$241.70M
n/a
$11.22M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$230.48M
$241.70M
n/a
$11.22M
Max Profit / Current MCap:
7.110
9.360
n/a
2.250
Max Profit Per Share (Gold):
$2.13
$2.24
n/a
$0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.13
$2.24
n/a
$0.10
Total Free Profit Per Share:
$1.70
$1.90
n/a
$0.19
FD Mkt. Cap / Gold Eq.:
$52.96
$42.19
n/a
$-10.77
FD Mkt. Cap / Silver Eq.:
$0.62
$0.51
n/a
$-0.12
FD Mkt. Cap / Per Metal as % Spot Price:
2.88%
2.26%
n/a
-0.62%
Reserves & Resources
07/30/2022 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.):
1.35M
1.35M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-2.44M
P L A U S I B L E
Gold Eq. Oz.:
0.84M
0.84M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.51M
Maximum Profit (Gold):
$315.21M
$330.56M
n/a
$15.35M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$315.21M
$330.56M
n/a
$15.35M
Max Profit / Current MCap:
9.725
12.802
n/a
3.077
Max Profit Per Share (Gold):
$2.92
$3.06
n/a
$0.14
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.92
$3.06
n/a
$0.14
Total Free Profit Per Share:
$2.49
$2.72
n/a
$0.23
FD Mkt. Cap / Gold Eq.:
$38.73
$30.85
n/a
$-7.88
FD Mkt. Cap / Silver Eq.:
$0.45
$0.37
n/a
$-0.08
FD Mkt. Cap / Per Metal as % Spot Price:
2.11%
1.65%
n/a
-0.45%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/30/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.6980
AUD 0.7032
02/05/2023
Spot Gold:
$1,838.00
$1,864.20
02/05/2023
$26.20
Spot Silver:
$21.56
$22.34
02/05/2023
$0.78
Gold:Silver Ratio:
85.25
83.45
02/05/2023
-1.80
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: