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

Havilah Resources Ltd

www: www.havilah-resources.com.au   email: info@havilah-resources.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:HAV AUD

Description

Havilah Resources Ltd are a gold focused junior, late stage developer with three exploration properties in Australia. They have approximately 3Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~A$43.01M which is a rise of roughly 5% over the last seven months. As of 04/24/2024 they have no debt and ~A$1.96M cash. They have 317M 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 04/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $41.13M $43.01M 04/24/2024
Total Assets: $28.43M $28.67M 04/24/2024
Total Liabilities: $0.78M $0.78M 04/24/2024
Current Assets: $1.94M $1.96M 04/24/2024
Current Liabilities: $0.65M $0.65M 04/24/2024
Total Debt: $0.00M $0.00M 04/24/2024
Cash: $1.94M $1.96M 04/24/2024
Enterprise Value: $39.19M $41.05M 04/20/1971
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: 04/24/2024
Misc 04/24/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 316,639,210 316,639,210 04/24/2024
Shares (FD): 335,000,000 335,000,000 04/24/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2027 04/24/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 04/24/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 04/24/2024
Initial CapEx (Outstanding): $250.00M
607.85% of MCap		 $250.00M
581.27% of MCap 		04/24/2024
Funding Option: n/a n/a 04/24/2024
Documentation: none PFS 04/24/2024
Future MCap Modifier: 0.08
Developer: Location Risk for Production
 0.08
Developer: Location Risk for Production
 04/24/2023
Cash Flow Multiplier: 3 3 04/18/2023

Resource Data

GOLD 04/24/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.40M 1.40M 04/24/2024
Measured & Indicated: 1.50M 1.50M 04/24/2024
Inferred: 1.50M 1.50M 04/24/2024
Reserves & Resources: 3.00M 3.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.12M 1.12M 04/24/2024
Measured & Indicated: 1.18M 1.18M 04/24/2024
Inferred: 0.60M 0.60M 04/24/2024
Reserves & Resources: 1.78M 1.78M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/24/2024
Extra Operating Cost: n/a n/a 04/24/2024
Total: $800 $800 04/24/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/24/2024
Open Pit (Avg): n/a 0.40 g/t 04/22/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/24/2024
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 04/24/2024
Annual Production: 80,000oz. 80,000oz. 04/24/2024
Cash Cost: $400 $400 04/24/2024
Extra Operating Cost: $400 $400 04/24/2024
SILVER 04/24/2024
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 04/24/2024
Measured & Indicated: n/a n/a 04/24/2024
Inferred: n/a n/a 04/24/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/24/2024
Measured & Indicated: n/a n/a 04/24/2024
Inferred: n/a n/a 04/24/2024
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 04/24/2024
Extra Operating Cost: n/a n/a 04/24/2024
Total: n/a n/a 04/24/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/24/2024
Open Pit (Avg): n/a n/a 04/22/2023
Recovery Rate: n/a n/a 04/24/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/24/2024
Annual Production: n/a n/a 04/24/2024
Cash Cost: n/a n/a 04/24/2024
Extra Operating Cost: n/a n/a 04/24/2024

Property

Last Analysis Data  (04/24/2024)
Stage Name Owned Au Ag Cu Notes
Exp Kalkaroo 100% show
3 million oz deposit.

Plus, a large copper/gold deposit (not counted).

1 billion lbs of copper
Exp Mutooroo 100% show
100,000 oz deposit.

Mostly a copper project
Exp Portia and N. Portia 15% show
250,000 oz deposit.

15% NSR.
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Kalkaroo 100% show
3 million oz deposit.

Plus, a large copper/gold deposit (not counted).

1 billion lbs of copper
Exp Mutooroo 100% show
100,000 oz deposit.

Mostly a copper project
Exp Portia and N. Portia 15% show
250,000 oz deposit.

15% NSR.

Profitability (by resource)

Proven &
Probable		 04/24/2024
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.): 1.40M 1.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.12M 1.12M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,708.34M $2,089.47M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,708.34M $2,089.47M n/a
Max Profit / Current MCap: 41.537 48.582 n/a
Max Profit Per Share (Gold): $5.10 $6.24 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.10 $6.24 n/a
Total Free Profit Per Share: $4.91 $6.04 n/a
FD MCap / Gold Eq.: $36.72 $38.40 n/a
FD MCap / Silver Eq.: $0.43 $0.45 n/a
FD MCap / Per Metal
as % Spot Price:		 1.58% 1.44% n/a
Measured &
Indicated		 04/24/2024
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.18M 1.18M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,805.96M $2,208.87M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,805.96M $2,208.87M n/a
Max Profit / Current MCap: 43.910 51.358 n/a
Max Profit Per Share (Gold): $5.39 $6.59 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.39 $6.59 n/a
Total Free Profit Per Share: $5.20 $6.40 n/a
FD MCap / Gold Eq.: $34.74 $36.33 n/a
FD MCap / Silver Eq.: $0.41 $0.43 n/a
FD MCap / Per Metal
as % Spot Price:		 1.49% 1.36% n/a

Reserves &
Resources		 04/24/2024
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.): 3.00M 3.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.78M 1.78M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,721.14M $3,328.23M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,721.14M $3,328.23M n/a
Max Profit / Current MCap: 66.162 77.385 n/a
Max Profit Per Share (Gold): $8.12 $9.94 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $8.12 $9.94 n/a
Total Free Profit Per Share: $7.93 $9.74 n/a
FD MCap / Gold Eq.: $23.05 $24.11 n/a
FD MCap / Silver Eq.: $0.27 $0.28 n/a
FD MCap / Per Metal
as % Spot Price:		 0.99% 0.90% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults