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

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
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:PPTA CAD
NASDAQ:PPTA USD

Description

Perpetua Resources Corp are a gold focused junior, late stage developer 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 ~$823.8M which is a rise of roughly 276% over the last eleven months. As of 01/16/2024 they have ~$60M debt and ~$28M 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 01/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $218.95M $823.80M 01/16/2024
Total Assets: $150.00M $150.00M 01/16/2024
Total Liabilities: $125.00M $125.00M 01/16/2024
Current Assets: $28.00M $28.00M 01/16/2024
Current Liabilities: $60.00M $60.00M 01/16/2024
Total Debt: $60.00M $60.00M 01/16/2024
Cash: $28.00M $28.00M 01/16/2024
Enterprise Value: $250.95M $855.80M 02/12/1997
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: 01/16/2024
Misc 01/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 63,267,783 63,267,783 01/16/2024
Shares (FD): 66,450,000 66,450,000 01/16/2024
Insider Ownership: n/a 45% 05/31/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2028 01/16/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/16/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/16/2024
Initial CapEx (Outstanding): $1,300.00M
593.74% of MCap		 $1,300.00M
157.81% of MCap 		01/16/2024
Funding Option: n/a n/a 01/16/2024
Documentation: none FS 05/31/2024
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 3 3 01/16/2024

Resource Data

GOLD 01/16/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 4.80M 4.80M 01/16/2024
Measured & Indicated: 5.60M 5.60M 01/16/2024
Inferred: 2.00M 2.00M 01/16/2024
Reserves & Resources: 7.60M 7.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.08M 4.08M 01/16/2024
Measured & Indicated: 4.62M 4.62M 01/16/2024
Inferred: 0.85M 0.85M 01/16/2024
Reserves & Resources: 5.47M 5.47M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/16/2024
Extra Operating Cost: n/a n/a 01/16/2024
Total: $1,300 $1,300 01/16/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 1.60 g/t n/a 01/16/2024
Open Pit (Avg): n/a 1.60 g/t 01/16/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/31/2024
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 01/16/2024
Annual Production: 400,000oz. 400,000oz. 01/16/2024
Cash Cost: $800 $800 01/16/2024
Extra Operating Cost: $500 $500 01/16/2024
SILVER 01/16/2024
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 01/16/2024
Measured & Indicated: n/a n/a 01/16/2024
Inferred: n/a n/a 01/16/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/16/2024
Measured & Indicated: n/a n/a 01/16/2024
Inferred: n/a n/a 01/16/2024
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 01/16/2024
Extra Operating Cost: n/a n/a 01/16/2024
Total: n/a n/a 01/16/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/16/2024
Open Pit (Avg): n/a n/a 01/16/2024
Recovery Rate: n/a n/a 01/16/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/16/2024
Annual Production: n/a n/a 01/16/2024
Cash Cost: n/a n/a 01/16/2024
Extra Operating Cost: n/a n/a 01/16/2024

Property

Last Analysis Data  (01/16/2024)
Stage Name Owned Au Ag Cu Notes
Dev Stibnite 100% 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 Name Owned Au Ag Cu Notes
Dev Stibnite 100% 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		 01/16/2024
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.): 4.80M 4.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.08M 4.08M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,052.66M $5,387.23M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,052.66M $5,387.23M n/a
Max Profit / Current MCap: 13.942 6.539 n/a
Max Profit Per Share (Gold): $45.94 $81.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $45.94 $81.07 n/a
Total Free Profit Per Share: $41.52 $63.23 n/a
FD MCap / Gold Eq.: $53.66 $201.91 n/a
FD MCap / Silver Eq.: $0.60 $2.27 n/a
FD MCap / Per Metal
as % Spot Price:		 2.62% 7.71% n/a
Measured &
Indicated		 01/16/2024
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.): 5.60M 5.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.62M 4.62M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,459.68M $6,105.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,459.68M $6,105.53M n/a
Max Profit / Current MCap: 15.801 7.411 n/a
Max Profit Per Share (Gold): $52.06 $91.88 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $52.06 $91.88 n/a
Total Free Profit Per Share: $47.64 $74.04 n/a
FD MCap / Gold Eq.: $47.35 $178.16 n/a
FD MCap / Silver Eq.: $0.53 $2.00 n/a
FD MCap / Per Metal
as % Spot Price:		 2.31% 6.80% n/a

Reserves &
Resources		 01/16/2024
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.): 7.60M 7.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.47M 5.47M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,095.65M $7,227.87M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,095.65M $7,227.87M n/a
Max Profit / Current MCap: 18.706 8.774 n/a
Max Profit Per Share (Gold): $61.64 $108.77 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $61.64 $108.77 n/a
Total Free Profit Per Share: $57.22 $90.93 n/a
FD MCap / Gold Eq.: $40.00 $150.49 n/a
FD MCap / Silver Eq.: $0.45 $1.69 n/a
FD MCap / Per Metal
as % Spot Price:		 1.95% 5.74% n/a

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.     ×