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

Perpetua Resources Corp

www: perpetuaresources.com   email: info@perpetuaresources.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:PPTA CAD
NASDAQ:PPTA USD

Description

Perpetua Resources Corp are a gold focused junior, late stage development company with one mine in development in USA. They have approximately 7.6Moz. of gold in the reserves and resources category of which 5.6Moz. are in the measured and indicated category. They have a market capitalisation of ~$208.63M which is a fall of roughly 23% over the last four months. As of 01/18/2022 they have ~$60M debt and ~$44M cash. They have 63M shares outstanding and trade on the NASDAQ Stock Exchange and the Toronto Stock Exchange.

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

General Details

Financial 01/18/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $269.24M $208.63M 01/18/2022 $-60.61M
Total Assets: $173.00M $173.00M 01/18/2022 $0.00M
Total Liabilities: $125.00M $125.00M 01/18/2022 $0.00M
Current Assets: $51.00M $51.00M 01/18/2022 $0.00M
Current Liabilities: $60.00M $60.00M 01/18/2022 $0.00M
Total Debt: $60.00M $60.00M 01/18/2022 $0.00M
Cash: $44.00M $44.00M 01/18/2022 $0.00M
Enterprise Value: $285.24M $224.63M 02/12/1977 $-60.61M
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: 01/18/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/18/2022 0.00%
Misc 01/18/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 62,941,000 62,941,000 01/18/2022 0
Shares (FD): 65,861,000 65,861,000 01/18/2022 0
Insider Ownership: n/a 45% 01/18/2022 45%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2026 01/18/2022 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/18/2022 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/18/2022 0
Initial CapEx (Outstanding): $1,300.00M
482.84% of Mkt.Cap
$1,300.00M
623.12% of Mkt.Cap
01/18/2022 $0.00M
Funding Option: n/a n/a 01/18/2022 n/a
Documentation: none FS 01/18/2022 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 01/18/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 4.80M 4.80M 01/18/2022 0.00M
Measured & Indicated: 5.60M 5.60M 01/18/2022 0.00M
Inferred: 2.00M 2.00M 01/18/2022 0.00M
Reserves & Resources: 7.60M 7.60M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 4.08M 4.08M 01/18/2022 0.00M
Measured & Indicated: 4.62M 4.62M 01/18/2022 0.00M
Inferred: 0.85M 0.85M 01/18/2022 0.00M
Reserves & Resources: 5.47M 5.47M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/18/2022 $0.00
Extra Operating Cost: n/a n/a 01/18/2022 $0.00
Average Grade: 1.60 g/t 1.60 g/t 01/18/2022 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/18/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 7.00M 7.00M 01/18/2022 0.00M
Annual Production: 400,000oz. 400,000oz. 01/18/2022 0oz.
Cash Cost: $600 $600 01/18/2022 $0
Extra Operating Cost: $450 $450 01/18/2022 $0
SILVER 01/18/2022
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 01/18/2022 0.00M
Measured & Indicated: n/a n/a 01/18/2022 0.00M
Inferred: n/a n/a 01/18/2022 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 01/18/2022 0.00M
Measured & Indicated: n/a n/a 01/18/2022 0.00M
Inferred: n/a n/a 01/18/2022 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 01/18/2022 $0.00
Extra Operating Cost: n/a n/a 01/18/2022 $0.00
Average Grade: n/a n/a 01/18/2022 n/a
Recovery Rate: n/a n/a 01/18/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/18/2022 0.00M
Annual Production: n/a n/a 01/18/2022 n/a
Cash Cost: n/a n/a 01/18/2022 n/a
Extra Operating Cost: n/a n/a 01/18/2022 n/a

Property

Last Analysis Data  (01/18/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA Stibnite 100% 10,000 Open Pit show
6.5 million oz resource (1.6 gpt).

3 open pit deposits.

Past producing mine. Historical tailing. Should be easier to permit.

Need permits.

Likely 3 years for permits.

PEA calls for $880 million capex and 350,000 oz of production for 12 years.

Cash costs of only $425 because of offsets in silver and antimony.

All-in costs around $700, but I'm targeting $900.

IRR of 27% after tax at $1400 gold.

NPV of $1.4 billion at $1400 gold.
Total Land Package Size (ha): 10,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA Stibnite 100% 10,000 Open Pit show
6.5 million oz resource (1.6 gpt).

3 open pit deposits.

Past producing mine. Historical tailing. Should be easier to permit.

Need permits.

Likely 3 years for permits.

PEA calls for $880 million capex and 350,000 oz of production for 12 years.

Cash costs of only $425 because of offsets in silver and antimony.

All-in costs around $700, but I'm targeting $900.

IRR of 27% after tax at $1400 gold.

NPV of $1.4 billion at $1400 gold.
Total Land Package Size (ha): 10,000  

Profitability (by resource)

Proven &
Probable
01/18/2022
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.): 4.80M 4.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 32.40M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.08M 4.08M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 27.54M
Maximum Profit (Gold): $1,632.42M $1,632.85M n/a $0.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,632.42M $1,632.85M n/a $0.43M
Max Profit / Current MCap: 6.063 7.827 n/a 1.764
Max Profit Per Share (Gold): $24.79 $24.79 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $24.79 $24.79 n/a $0.01
Total Free Profit Per Share: $19.67 $20.73 n/a $1.07
FD Mkt. Cap / Gold Eq.: $65.99 $51.13 n/a $-14.86
FD Mkt. Cap / Silver Eq.: $0.85 $0.61 n/a $-0.25
FD Mkt. Cap / Per Metal
as % Spot Price:
3.64% 2.82% n/a -0.82%
Measured &
Indicated
01/18/2022
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.): 5.60M 5.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 37.80M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.62M 4.62M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 31.21M
Maximum Profit (Gold): $1,850.07M $1,850.56M n/a $0.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,850.07M $1,850.56M n/a $0.49M
Max Profit / Current MCap: 6.872 8.870 n/a 1.999
Max Profit Per Share (Gold): $28.09 $28.10 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $28.09 $28.10 n/a $0.01
Total Free Profit Per Share: $22.97 $24.04 n/a $1.07
FD Mkt. Cap / Gold Eq.: $58.23 $45.12 n/a $-13.11
FD Mkt. Cap / Silver Eq.: $0.75 $0.54 n/a $-0.22
FD Mkt. Cap / Per Metal
as % Spot Price:
3.21% 2.49% n/a -0.72%

Reserves &
Resources
01/18/2022
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.): 7.60M 7.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 51.30M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.47M 5.47M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 36.95M
Maximum Profit (Gold): $2,190.16M $2,190.74M n/a $0.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,190.16M $2,190.74M n/a $0.57M
Max Profit / Current MCap: 8.135 10.501 n/a 2.366
Max Profit Per Share (Gold): $33.25 $33.26 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $33.25 $33.26 n/a $0.01
Total Free Profit Per Share: $28.13 $29.20 n/a $1.07
FD Mkt. Cap / Gold Eq.: $49.18 $38.11 n/a $-11.07
FD Mkt. Cap / Silver Eq.: $0.64 $0.45 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
2.71% 2.10% n/a -0.61%

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.     ×