Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:PRU
AUD
OTCMKTS:PMNXF
USD
TSE:PRU
CAD
Description
Perseus Mining Ltd are a gold focused mid-tier producer with three producing mines in Cote d'Ivoire and Ghana, two mines in development in Cote d'Ivoire and exploration properties. Currently they produce roughly 500koz. of gold per year. They have approximately 11Moz. of gold in the reserves and resources category of which 8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1962.64M which is a fall of roughly 9% over the last two months. As of 12/03/2022 they have ~C$51M debt and ~C$321.35M cash. They have 1,367M shares outstanding and trade on the Toronto Stock Exchange, the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/03/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$2,162.26M
$1,962.64M
12/03/2022
$-199.62M
Total Assets:
$743.93M
$745.59M
12/03/2022
$1.66M
Total Liabilities:
$223.18M
$223.68M
12/03/2022
$0.50M
Current Assets:
$297.57M
$298.24M
12/03/2022
$0.66M
Current Liabilities:
$92.25M
$92.45M
12/03/2022
$0.21M
Total Debt:
$50.59M
$50.70M
12/03/2022
$0.11M
Cash:
$320.64M
$321.35M
12/03/2022
$0.72M
Enterprise Value:
$1,892.21M
$1,691.99M
08/14/2023
$-200.22M
Cash Flow:
$226.63M
$203.63M
never
$-23.00M
Cash Flow Multiple:
9.54
9.64
never
0.10
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
12/03/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/03/2022
0.00%
Misc
12/03/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
1,367,000,000
1,367,000,000
12/03/2022
0
Shares (FD):
1,371,000,000
1,371,000,000
12/03/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/03/2022
n/a
Production (Gold Eq Oz.):
(guess) 500,000
(guess) 500,000
12/03/2022
0
Production (Silver Eq Oz.) :
(guess) 38,906,926
(guess) 42,004,464
12/03/2022
3,097,538
Initial CapEx (Outstanding):
n/a
n/a
12/03/2022
n/a
Funding Option:
n/a
n/a
12/03/2022
n/a
Documentation:
none
PRODUCER
01/24/2023
n/a
Value Adjustment:
75%
75%
never
0%
Resource Data
GOLD
12/03/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.40M
0.40M
12/03/2022
0.00M
Measured & Indicated:
8.00M
8.00M
12/03/2022
0.00M
Inferred:
3.00M
3.00M
12/03/2022
0.00M
Reserves & Resources:
11.00M
11.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.34M
0.34M
12/03/2022
0.00M
Measured & Indicated:
5.51M
5.51M
12/03/2022
0.00M
Inferred:
1.28M
1.28M
12/03/2022
0.00M
Reserves & Resources:
6.78M
6.78M
never
0.00M
C U R R E N T
Annual Production:
(guess) 500,000oz.
(guess) 500,000oz.
12/03/2022
0oz.
Cash Cost:
$750
$900
01/24/2023
$150.00
Extra Operating Cost:
$400
$400
12/03/2022
$0.00
Average Grade:
1.50 g/t
1.50 g/t
12/03/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
01/24/2023
0.00%
F U T U R E
Proven & Probable:
9.00M
9.00M
12/03/2022
0.00M
Annual Production:
600,000oz.
600,000oz.
12/03/2022
0oz.
Cash Cost:
$800
$900
01/24/2023
$100
Extra Operating Cost:
$400
$400
12/03/2022
$0
SILVER
12/03/2022 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
12/03/2022
0.00M
Measured & Indicated:
n/a
n/a
12/03/2022
0.00M
Inferred:
n/a
n/a
12/03/2022
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
12/03/2022
0.00M
Measured & Indicated:
n/a
n/a
12/03/2022
0.00M
Inferred:
n/a
n/a
12/03/2022
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
12/03/2022
$0.00
Extra Operating Cost:
n/a
n/a
12/03/2022
$0.00
Average Grade:
n/a
n/a
12/03/2022
n/a
Recovery Rate:
n/a
n/a
12/03/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/03/2022
0.00M
Annual Production:
n/a
n/a
12/03/2022
n/a
Cash Cost:
n/a
n/a
12/03/2022
n/a
Extra Operating Cost:
n/a
n/a
12/03/2022
n/a
Property
Last Analysis Data (12/03/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Yamoussoukro, Cote D'ivoire , Cote d'Ivoire
Angovia
90%
n/a
n/a
n/a
Production
West Africa , Cote d'Ivoire
Sissinggue
100% (guess)
n/a
Open Pit
show
800,000 oz open pit.
Producing.
Development
Cote D'ivoire , Cote d'Ivoire
Tengrela
80%
88,000
n/a
show
Large exploration property.
Development
West Africa , Cote d'Ivoire
Yaoure
100%
n/a
Open Pit
show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Exploration
Cote D'Ivorie , Cote d'Ivoire
Bagoe Project
100% (guess)
25,000
n/a
show
Early exploration.
Exploration
Cote D'Ivorie , Cote d'Ivoire
Liberty Project
100% (guess)
50,000
Open Pit
show
Early exploration.
Production
West Africa , Ghana
Edikan
90%
n/a
n/a
show
Main producing mine. 200,000 oz per year.
Exploration
Ghana
Grumesa
90%
n/a
n/a
n/a
Exploration
East Africa , Sudan
Block 14
70%
n/a
Open Pit
show
250,000 acres.
Block 14 includes Galat Sufar, their first potential mine.
Galat is a 3 million deposit at 1.8 gpt.
Exploration
East Africa , Sudan
Block 67
70%
n/a
Open Pit
n/a
Exploration
East Africa , Sudan
Block 68
100%
n/a
Open Pit
n/a
Total Land Package Size (ha):
163,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Yamoussoukro, Cote D'ivoire , Cote d'Ivoire
Angovia
90%
n/a
n/a
n/a
Production
West Africa , Cote d'Ivoire
Sissinggue
100% (guess)
n/a
Open Pit
show
800,000 oz open pit.
Producing.
Development
Cote D'ivoire , Cote d'Ivoire
Tengrela
80%
88,000
n/a
show
Large exploration property.
Development
West Africa , Cote d'Ivoire
Yaoure
100%
n/a
Open Pit
show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Exploration
Cote D'Ivorie , Cote d'Ivoire
Bagoe Project
100% (guess)
25,000
n/a
show
Early exploration.
Exploration
Cote D'Ivorie , Cote d'Ivoire
Liberty Project
100% (guess)
50,000
Open Pit
show
Early exploration.
Production
West Africa , Ghana
Edikan
90%
n/a
n/a
show
Main producing mine. 200,000 oz per year.
Exploration
Ghana
Grumesa
90%
n/a
n/a
n/a
Exploration
East Africa , Sudan
Block 14
70%
n/a
Open Pit
show
250,000 acres.
Block 14 includes Galat Sufar, their first potential mine.
Galat is a 3 million deposit at 1.8 gpt.
Exploration
East Africa , Sudan
Block 67
70%
n/a
Open Pit
n/a
Exploration
East Africa , Sudan
Block 68
100%
n/a
Open Pit
n/a
Total Land Package Size (ha):
163,000
Profitability (by resource)
Proven & Probable
12/03/2022 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.):
0.40M
0.40M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2.48M
P L A U S I B L E
Gold Eq. Oz.:
0.34M
0.34M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.11M
Maximum Profit (Gold):
$269.68M
$242.32M
n/a
$-27.36M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$269.68M
$242.32M
n/a
$-27.36M
Max Profit / Current MCap:
0.125
0.123
n/a
-0.001
Max Profit Per Share (Gold):
$0.20
$0.18
n/a
$-0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.20
$0.18
n/a
$-0.02
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$6,359.58
$5,772.47
n/a
$-587.11
FD Mkt. Cap / Silver Eq.:
$81.73
$68.71
n/a
$-13.02
FD Mkt. Cap / Per Metal as % Spot Price:
353.80%
306.75%
n/a
-47.05%
Measured & Indicated
12/03/2022 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.):
8.00M
8.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
49.56M
P L A U S I B L E
Gold Eq. Oz.:
5.51M
5.51M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
34.12M
Maximum Profit (Gold):
$4,368.88M
$3,925.58M
n/a
$-443.30M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,368.88M
$3,925.58M
n/a
$-443.30M
Max Profit / Current MCap:
2.021
2.000
n/a
-0.020
Max Profit Per Share (Gold):
$3.19
$2.86
n/a
$-0.32
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.19
$2.86
n/a
$-0.32
Total Free Profit Per Share:
$1.07
$0.94
n/a
$-0.12
FD Mkt. Cap / Gold Eq.:
$392.57
$356.33
n/a
$-36.24
FD Mkt. Cap / Silver Eq.:
$5.04
$4.24
n/a
$-0.80
FD Mkt. Cap / Per Metal as % Spot Price:
21.84%
18.94%
n/a
-2.90%
Reserves & Resources
12/03/2022 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.):
11.00M
11.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
68.15M
P L A U S I B L E
Gold Eq. Oz.:
6.78M
6.78M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
42.02M
Maximum Profit (Gold):
$5,380.19M
$4,834.28M
n/a
$-545.91M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,380.19M
$4,834.28M
n/a
$-545.91M
Max Profit / Current MCap:
2.488
2.463
n/a
-0.025
Max Profit Per Share (Gold):
$3.92
$3.53
n/a
$-0.40
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.92
$3.53
n/a
$-0.40
Total Free Profit Per Share:
$1.80
$1.61
n/a
$-0.20
FD Mkt. Cap / Gold Eq.:
$318.78
$289.35
n/a
$-29.43
FD Mkt. Cap / Silver Eq.:
$4.10
$3.44
n/a
$-0.65
FD Mkt. Cap / Per Metal as % Spot Price:
17.73%
15.38%
n/a
-2.36%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/03/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7439
CAD 0.7456
02/09/2023
Spot Gold:
$1,797.50
$1,881.80
02/09/2023
$84.30
Spot Silver:
$23.10
$22.40
02/09/2023
$-0.70
Gold:Silver Ratio:
77.81
84.01
02/09/2023
6.20
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: