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

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

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.

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

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)

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.     ×