Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 ~$231.56M which is a rise of roughly 2% over the last three weeks. As of 01/17/2023 they have ~$60M debt and ~$28M cash. They have 63M shares outstanding and trade on the NASDAQ Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/17/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$227.63M
$231.56M
01/17/2023
$3.93M
Total Assets:
$150.00M
$150.00M
01/17/2023
$0.00M
Total Liabilities:
$125.00M
$125.00M
01/17/2023
$0.00M
Current Assets:
$28.00M
$28.00M
01/17/2023
$0.00M
Current Liabilities:
$60.00M
$60.00M
01/17/2023
$0.00M
Total Debt:
$60.00M
$60.00M
01/17/2023
$0.00M
Cash:
$28.00M
$28.00M
01/17/2023
$0.00M
Enterprise Value:
$259.63M
$263.56M
05/09/1978
$3.93M
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:
01/17/2023
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
01/17/2023
0.00%
Misc
01/17/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
63,000,000
63,000,000
01/17/2023
0
Shares (FD):
66,000,000
66,000,000
01/17/2023
0
Insider Ownership:
n/a
45%
01/17/2023
45%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2026
01/17/2023
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
01/17/2023
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
01/17/2023
0
Initial CapEx (Outstanding):
$1,300.00M571.09% of Mkt.Cap
$1,300.00M561.41% of Mkt.Cap
01/17/2023
$0.00M
Funding Option:
n/a
n/a
01/17/2023
n/a
Documentation:
none
FS
01/17/2023
n/a
Value Adjustment:
-30%
-30%
never
0%
Resource Data
GOLD
01/17/2023 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
01/17/2023
0.00M
Measured & Indicated:
5.60M
5.60M
01/17/2023
0.00M
Inferred:
2.00M
2.00M
01/17/2023
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
01/17/2023
0.00M
Measured & Indicated:
4.62M
4.62M
01/17/2023
0.00M
Inferred:
0.85M
0.85M
01/17/2023
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
01/17/2023
$0.00
Extra Operating Cost:
n/a
n/a
01/17/2023
$0.00
Average Grade:
1.60 g/t
1.60 g/t
01/17/2023
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
01/17/2023
0.00%
F U T U R E
Proven & Probable:
7.00M
7.00M
01/17/2023
0.00M
Annual Production:
400,000oz.
400,000oz.
01/17/2023
0oz.
Cash Cost:
$600
$600
01/17/2023
$0
Extra Operating Cost:
$450
$450
01/17/2023
$0
SILVER
01/17/2023 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
01/17/2023
0.00M
Measured & Indicated:
n/a
n/a
01/17/2023
0.00M
Inferred:
n/a
n/a
01/17/2023
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
01/17/2023
0.00M
Measured & Indicated:
n/a
n/a
01/17/2023
0.00M
Inferred:
n/a
n/a
01/17/2023
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
01/17/2023
$0.00
Extra Operating Cost:
n/a
n/a
01/17/2023
$0.00
Average Grade:
n/a
n/a
01/17/2023
n/a
Recovery Rate:
n/a
n/a
01/17/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/17/2023
0.00M
Annual Production:
n/a
n/a
01/17/2023
n/a
Cash Cost:
n/a
n/a
01/17/2023
n/a
Extra Operating Cost:
n/a
n/a
01/17/2023
n/a
Property
Last Analysis Data (01/17/2023)
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
01/17/2023 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
17.31M
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
14.71M
Maximum Profit (Gold):
$1,714.11M
$1,627.75M
n/a
$-86.37M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,714.11M
$1,627.75M
n/a
$-86.37M
Max Profit / Current MCap:
7.530
7.029
n/a
-0.501
Max Profit Per Share (Gold):
$25.97
$24.66
n/a
$-1.31
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$25.97
$24.66
n/a
$-1.31
Total Free Profit Per Share:
$21.35
$19.97
n/a
$-1.38
FD Mkt. Cap / Gold Eq.:
$55.79
$56.76
n/a
$0.96
FD Mkt. Cap / Silver Eq.:
$0.70
$0.68
n/a
$-0.02
FD Mkt. Cap / Per Metal as % Spot Price:
2.93%
3.04%
n/a
0.12%
Measured & Indicated
01/17/2023 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
20.19M
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
16.67M
Maximum Profit (Gold):
$1,942.66M
$1,844.78M
n/a
$-97.88M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,942.66M
$1,844.78M
n/a
$-97.88M
Max Profit / Current MCap:
8.534
7.967
n/a
-0.567
Max Profit Per Share (Gold):
$29.43
$27.95
n/a
$-1.48
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$29.43
$27.95
n/a
$-1.48
Total Free Profit Per Share:
$24.81
$23.26
n/a
$-1.55
FD Mkt. Cap / Gold Eq.:
$49.23
$50.08
n/a
$0.85
FD Mkt. Cap / Silver Eq.:
$0.62
$0.60
n/a
$-0.02
FD Mkt. Cap / Per Metal as % Spot Price:
2.58%
2.69%
n/a
0.11%
Reserves & Resources
01/17/2023 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
27.40M
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
19.74M
Maximum Profit (Gold):
$2,299.77M
$2,183.90M
n/a
$-115.87M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,299.77M
$2,183.90M
n/a
$-115.87M
Max Profit / Current MCap:
10.103
9.431
n/a
-0.672
Max Profit Per Share (Gold):
$34.84
$33.09
n/a
$-1.76
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$34.84
$33.09
n/a
$-1.76
Total Free Profit Per Share:
$30.22
$28.40
n/a
$-1.83
FD Mkt. Cap / Gold Eq.:
$41.58
$42.30
n/a
$0.72
FD Mkt. Cap / Silver Eq.:
$0.52
$0.51
n/a
$-0.01
FD Mkt. Cap / Per Metal as % Spot Price:
2.18%
2.27%
n/a
0.09%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/17/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/05/2023
Spot Gold:
$1,907.40
$1,864.20
02/05/2023
$-43.20
Spot Silver:
$23.89
$22.34
02/05/2023
$-1.55
Gold:Silver Ratio:
79.84
83.45
02/05/2023
3.61
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
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%
Follow us on: