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

Perseus Mining Ltd

www: www.perseusmining.com   email: info@perseusmining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
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 7Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1196.84M which is a fall of roughly 14% over the last ten months. As of 12/08/2021 they have ~C$97M debt and ~C$198.64M cash. They have 1,227M shares outstanding and trade on the Toronto Stock Exchange, the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/08/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,385.38M $1,196.84M 12/08/2021 $-188.54M
Total Assets: $791.01M $730.31M 12/08/2021 $-60.70M
Total Liabilities: $276.85M $255.61M 12/08/2021 $-21.25M
Current Assets: $316.41M $292.12M 12/08/2021 $-24.28M
Current Liabilities: $98.09M $90.56M 12/08/2021 $-7.53M
Total Debt: $105.20M $97.13M 12/08/2021 $-8.07M
Cash: $215.16M $198.64M 12/08/2021 $-16.51M
Enterprise Value: $1,275.43M $1,095.32M 09/16/2004 $-180.10M
Cash Flow: $149.55M $240.80M never $91.25M
Cash Flow Multiple: 9.26 4.97 never -4.29
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 12/08/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/08/2021 0.00%
Misc 12/08/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,227,000,000 1,227,000,000 12/08/2021 0
Shares (FD): 1,251,000,000 1,251,000,000 12/08/2021 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 12/08/2021 n/a
Production (Gold Eq Oz.): (guess) 
400,000
(guess) 
500,000
02/22/2022 100,000
Production (Silver Eq Oz.): (guess) 
31,887,399
(guess) 
42,625,232
02/22/2022 10,737,832
Initial CapEx (Outstanding): n/a n/a 12/08/2021 n/a
Funding Option: n/a n/a 12/08/2021 n/a
Documentation: none PRODUCER 08/30/2022 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 12/08/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.90M 3.90M 12/08/2021 0.00M
Measured & Indicated: 5.00M 5.00M 12/08/2021 0.00M
Inferred: 2.00M 2.00M 12/08/2021 0.00M
Reserves & Resources: 7.00M 7.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.32M 3.32M 12/08/2021 0.00M
Measured & Indicated: 4.06M 4.06M 12/08/2021 0.00M
Inferred: 0.85M 0.85M 12/08/2021 0.00M
Reserves & Resources: 4.91M 4.91M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
400,000oz.
(guess) 
500,000oz.
02/22/2022 100,000oz.
Cash Cost: $850 $750 08/30/2022 $-100.00
Extra Operating Cost: $400 $400 12/08/2021 $0.00
Average Grade: 1.50 g/t 1.50 g/t 12/08/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/30/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 6.00M 02/22/2022 1.00M
Annual Production: 500,000oz. 500,000oz. 12/08/2021 0oz.
Cash Cost: $850 $850 12/08/2021 $0
Extra Operating Cost: $450 $400 08/30/2022 $-50
SILVER 12/08/2021
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 12/08/2021 0.00M
Measured & Indicated: n/a n/a 12/08/2021 0.00M
Inferred: n/a n/a 12/08/2021 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 12/08/2021 0.00M
Measured & Indicated: n/a n/a 12/08/2021 0.00M
Inferred: n/a n/a 12/08/2021 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 12/08/2021 $0.00
Extra Operating Cost: n/a n/a 12/08/2021 $0.00
Average Grade: n/a n/a 12/08/2021 n/a
Recovery Rate: n/a n/a 12/08/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/08/2021 0.00M
Annual Production: n/a n/a 12/08/2021 n/a
Cash Cost: n/a n/a 12/08/2021 n/a
Extra Operating Cost: n/a n/a 12/08/2021 n/a

Property

Last Analysis Data  (12/08/2021)
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
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
12/08/2021
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.): 3.90M 3.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 21.57M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.32M 3.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 18.34M
Maximum Profit (Gold): $2,478.76M $3,193.01M n/a $714.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,478.76M $3,193.01M n/a $714.25M
Max Profit / Current MCap: 1.789 2.668 n/a 0.879
Max Profit Per Share (Gold): $1.98 $2.55 n/a $0.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.98 $2.55 n/a $0.57
Total Free Profit Per Share: $0.58 $1.24 n/a $0.66
FD Mkt. Cap / Gold Eq.: $417.91 $361.04 n/a $-56.88
FD Mkt. Cap / Silver Eq.: $5.24 $4.24 n/a $-1.01
FD Mkt. Cap / Per Metal
as % Spot Price:
23.42% 19.64% n/a -3.78%
Measured &
Indicated
12/08/2021
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 27.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.06M 4.06M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 22.48M
Maximum Profit (Gold): $3,038.07M $3,913.48M n/a $875.41M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,038.07M $3,913.48M n/a $875.41M
Max Profit / Current MCap: 2.193 3.270 n/a 1.077
Max Profit Per Share (Gold): $2.43 $3.13 n/a $0.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.43 $3.13 n/a $0.70
Total Free Profit Per Share: $1.03 $1.82 n/a $0.79
FD Mkt. Cap / Gold Eq.: $340.97 $294.57 n/a $-46.40
FD Mkt. Cap / Silver Eq.: $4.28 $3.46 n/a $-0.82
FD Mkt. Cap / Per Metal
as % Spot Price:
19.11% 16.03% n/a -3.09%

Reserves &
Resources
12/08/2021
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 38.72M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.91M 4.91M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 27.18M
Maximum Profit (Gold): $3,673.65M $4,732.20M n/a $1,058.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,673.65M $4,732.20M n/a $1,058.55M
Max Profit / Current MCap: 2.652 3.954 n/a 1.302
Max Profit Per Share (Gold): $2.94 $3.78 n/a $0.85
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.94 $3.78 n/a $0.85
Total Free Profit Per Share: $1.54 $2.47 n/a $0.94
FD Mkt. Cap / Gold Eq.: $281.98 $243.61 n/a $-38.38
FD Mkt. Cap / Silver Eq.: $3.54 $2.86 n/a $-0.68
FD Mkt. Cap / Per Metal
as % Spot Price:
15.81% 13.25% n/a -2.55%

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.     ×