Horizon Gold Ltd

December 31, 2017 / www.goldstockdata.com / Article Link

Price Data

SymbolDatePrice
ASX:HRN12/28/2017AUD0.25
Alert me when stock is updated

Quick Links

Login to access

Description

Horizon Gold Ltd are a gold focused junior, late stage development company

Login to access Don's Summary

General Details

Financial12/31/2017
Last
Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Mkt. Cap (Fully Diluted):$15.02M$15.04M12/31/2017$0.02M
Total Assets:$20.29M$20.32M12/31/2017$0.03M
Total Liabilities:$0.78M$0.78M12/31/2017$0.00M
Current Assets:$7.80M$7.82M12/31/2017$0.01M
Current Liabilities:$0.78M$0.78M12/31/2017$0.00M
Total Debt:$0.00M$0.00M12/31/2017$0.00M
Cash:$7.80M$7.82M12/31/2017$0.01M
Enterprise Value:$7.22M$7.23M03/25/1970$0.01M
Cash Flow: $0.00M $0.00Mnever$0.00M
Cash Flow Multiple: 0.00 0.00never0.00
Net Debt to Cash Flow Ratio: n/a n/anever0.00
Finance within 1 year:12/31/2017n/a
Tax Rate:(guess) 30.00%(default) 30.00%12/31/20170.00%
Misc12/31/2017
Last
Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Share Price:$0.195$0.19518:12 on 12/28/2017$0.00
Shares Outstanding:77,000,00077,000,00012/31/20170
Shares Fully Diluted:77,000,00077,000,00012/31/20170
Insider Ownership:n/a51%12/31/201751%
Company Type:Mostly GoldMostly Goldnevern/a
Production ETA:n/a01/01/201912/31/2017n/a
Production (Gold Eq Oz.):(guess)
0		(guess)
0		12/31/20170
Production (Silver Eq Oz.):(guess)
0		(guess)
0		12/31/20170
Initial CapEx (Outstanding):n/an/a12/31/2017n/a
Funding Option:n/an/a12/31/2017n/a
Documentation:nonePFS12/31/2017n/a
Value Adjustment:nonenonenever0%

Resource Data

GOLD12/31/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
O
U
N
C
E
S		T
O
T
A
L
Proven & Probable:n/an/a12/31/20170.00M
Measured & Indicated:1.00M1.00M12/31/20170.00M
Inferred:0.30M0.30M12/31/20170.00M
Reserves & Resources:1.30M1.30Mnever0.00M
P
L
A
U
S
I
B
L
E		Proven & Probable:n/an/a12/31/20170.00M
Measured & Indicated:0.72M0.72M12/31/20170.00M
Inferred:0.14M0.14M12/31/20170.00M
Reserves & Resources:0.86M0.86Mnever0.00M
C
U
R
R
E
N
T		Annual Production:n/an/a0oz.
Cash Cost:n/an/a12/31/2017$0.00
Extra Operating Cost:n/an/a12/31/2017$0.00
Average Grade:2.00 g/t2.00 g/t12/31/2017n/a
Recovery Rate:(CG) 90.00%(CG) 90.00%12/31/20170.00%
F
U
T
U
R
E		Proven & Probable:1.00M1.00M12/31/20170.00M
Annual Production:80,000oz.80,000oz.12/31/20170oz.
Cash Cost:$800$80012/31/2017$0
Extra Operating Cost:$400$40012/31/2017$0
SILVER12/31/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
O
U
N
C
E
S		T
O
T
A
L
Proven & Probable:n/an/a12/31/20170.00M
Measured & Indicated:n/an/a12/31/20170.00M
Inferred:n/an/a12/31/20170.00M
Reserves & Resources:n/an/anever0.00M
P
L
A
U
S
I
B
L
E		Proven & Probable:n/an/a12/31/20170.00M
Measured & Indicated:n/an/a12/31/20170.00M
Inferred:n/an/a12/31/20170.00M
Reserves & Resources:n/an/anever0.00M
C
U
R
R
E
N
T		Annual Production:n/an/a0oz.
Cash Cost:n/an/a12/31/2017$0.00
Extra Operating Cost:n/an/a12/31/2017$0.00
Average Grade:n/an/a12/31/2017n/a
Recovery Rate:n/an/a12/31/20170.00%
F
U
T
U
R
E		Proven & Probable:n/an/a12/31/20170.00M
Annual Production:n/an/a12/31/2017n/a
Cash Cost:n/an/a12/31/2017n/a
Extra Operating Cost:n/an/a12/31/2017n/a

Property

Last Analysis Data (12/31/2017)
StageLocationNameOwnedSize (Ha)TypeAuAgCuNotes
DevelopmentAustralia, AustraliaGum Creek100% (guess)72,000Open Pitshow
1.3 million oz at 2.2 gpt

Past producing mine.

Updating feasibility study.

Large property: 48 targets.
Total Land Package Size (ha):72,000
Current Data
No Data

Profitability (by resource)

Proven &
Probable		12/31/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:n/an/an/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):n/an/an/a0.00M
Total (Silver Eq. Oz.):n/an/an/a0.00M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:n/an/an/a0.00M
Silver Eq. Oz.:n/an/an/a0.00M
Maximum Profit (Gold):n/an/an/a$0.00M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:n/an/an/a$0.00M
Max Profit / Current MCap:n/an/an/a0.000
Max Profit Per Share (Gold):n/an/an/a$0.00
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:n/an/an/a$0.00
Total Free Profit Per Share:n/an/an/a$0.00
FD Mkt. Cap / Gold Eq.:n/an/an/a$0.00
FD Mkt. Cap / Silver Eq.:n/an/an/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		n/an/an/a0.00%
Measured &
Indicated		12/31/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):1.00M1.00Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a-0.14M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.72M0.72Mn/a0.00M
Silver Eq. Oz.:n/an/an/a-0.10M
Maximum Profit (Gold):$51.71M$53.27Mn/a$1.56M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$51.71M$53.27Mn/a$1.56M
Max Profit / Current MCap:3.4433.541n/a0.098
Max Profit Per Share (Gold):$0.67$0.69n/a$0.02
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.67$0.69n/a$0.02
Total Free Profit Per Share:$0.42$0.44n/a$0.02
FD Mkt. Cap / Gold Eq.:$20.86$20.89n/a$0.03
FD Mkt. Cap / Silver Eq.:$0.27$0.27n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		1.60%1.60%n/a0.00%

Reserves &
Resources		12/31/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Percentage Gold:100.00%100.00%n/a0.00%
Percentage Silver:n/an/an/a0.00%
Total (Gold Eq. Oz.):1.30M1.30Mn/a0.00M
Total (Silver Eq. Oz.):n/an/an/a-0.18M
P

L

A

U

S

I

B

L

E		Gold Eq. Oz.:0.86M0.86Mn/a0.00M
Silver Eq. Oz.:n/an/an/a-0.12M
Maximum Profit (Gold):$61.41M$63.26Mn/a$1.86M
Maximum Profit (Silver):n/an/an/a$0.00M
Total Maximum Profit:$61.41M$63.26Mn/a$1.86M
Max Profit / Current MCap:4.0884.205n/a0.117
Max Profit Per Share (Gold):$0.80$0.82n/a$0.02
Max Profit Per Share (Silver):n/an/an/a$0.00
Total Max Profit Per Share:$0.80$0.82n/a$0.02
Total Free Profit Per Share:$0.55$0.57n/a$0.02
FD Mkt. Cap / Gold Eq.:$17.57$17.60n/a$0.03
FD Mkt. Cap / Silver Eq.:$0.23$0.23n/a$0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		1.35%1.35%n/a0.00%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

Defaults12/31/2017
Last Analysis
Data
Current Data
Change
ItemValueValueUpdatedValue
Exchange Rates:AUD 0.7803AUD 0.781501/01/2018
Spot Gold:$1,302.60$1,305.7001/01/2018$3.10
Spot Silver:$16.90$16.9701/01/2018$0.07
Gold:Silver Ratio:77.0876.9401/01/2018-0.14
Spot Gold (Future):$2,500.00$2,500.00$0.00
Spot Silver (Future):$100.00$100.00$0.00
Gold:Silver Ratio (Future):25.0025.000.00
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%

Recent News

Gold miner stock ETFs outpace rest of sector from mid-2024
January 27, 2025 / www.canadianminingreport.com

Gold stocks outpace broader equity gains
January 27, 2025 / www.canadianminingreport.com

Gold stocks rise but lag broader equity gains
January 20, 2025 / www.canadianminingreport.com

Wesdome, Seabridge and Skeena report outstanding drill results
January 20, 2025 / www.canadianminingreport.com

Smaller juniors still financed even in more cautious market
January 13, 2025 / www.canadianminingreport.com
See all >
Share to Youtube Share to Facebook Facebook Share to Linkedin Share to Twitter Twitter Share to Tiktok