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
OTCMKTS:PMNXF USD
TSE:PRU CAD
ASX:PRU AUD

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$1658.31M which is a rise of roughly 20% over the last six months. As of 12/08/2021 they have ~C$104M debt and ~C$213.35M 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 $1,658.31M 12/08/2021 $272.93M
Total Assets: $791.01M $784.37M 12/08/2021 $-6.64M
Total Liabilities: $276.85M $274.53M 12/08/2021 $-2.32M
Current Assets: $316.41M $313.75M 12/08/2021 $-2.66M
Current Liabilities: $98.09M $97.26M 12/08/2021 $-0.82M
Total Debt: $105.20M $104.32M 12/08/2021 $-0.88M
Cash: $215.16M $213.35M 12/08/2021 $-1.81M
Enterprise Value: $1,275.43M $1,549.28M 02/04/2019 $273.85M
Cash Flow: $149.55M $211.26M never $61.71M
Cash Flow Multiple: 9.26 7.85 never -1.41
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) 
41,898,734
02/22/2022 10,011,335
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 02/22/2022 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 $850 12/08/2021 $0.00
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% 02/22/2022 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 $450 12/08/2021 $0
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 15.91M
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 13.52M
Maximum Profit (Gold): $2,478.76M $2,801.31M n/a $322.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,478.76M $2,801.31M n/a $322.55M
Max Profit / Current MCap: 1.789 1.689 n/a -0.100
Max Profit Per Share (Gold): $1.98 $2.24 n/a $0.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.98 $2.24 n/a $0.26
Total Free Profit Per Share: $0.58 $0.55 n/a $-0.03
FD Mkt. Cap / Gold Eq.: $417.91 $500.24 n/a $82.33
FD Mkt. Cap / Silver Eq.: $5.24 $5.97 n/a $0.73
FD Mkt. Cap / Per Metal
as % Spot Price:
23.42% 26.99% n/a 3.56%
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 20.39M
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 16.57M
Maximum Profit (Gold): $3,038.07M $3,433.40M n/a $395.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,038.07M $3,433.40M n/a $395.33M
Max Profit / Current MCap: 2.193 2.070 n/a -0.123
Max Profit Per Share (Gold): $2.43 $2.74 n/a $0.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.43 $2.74 n/a $0.32
Total Free Profit Per Share: $1.03 $1.05 n/a $0.03
FD Mkt. Cap / Gold Eq.: $340.97 $408.15 n/a $67.17
FD Mkt. Cap / Silver Eq.: $4.28 $4.87 n/a $0.59
FD Mkt. Cap / Per Metal
as % Spot Price:
19.11% 22.02% n/a 2.91%

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 28.55M
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 20.04M
Maximum Profit (Gold): $3,673.65M $4,151.68M n/a $478.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,673.65M $4,151.68M n/a $478.03M
Max Profit / Current MCap: 2.652 2.504 n/a -0.148
Max Profit Per Share (Gold): $2.94 $3.32 n/a $0.38
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.94 $3.32 n/a $0.38
Total Free Profit Per Share: $1.54 $1.63 n/a $0.09
FD Mkt. Cap / Gold Eq.: $281.98 $337.54 n/a $55.55
FD Mkt. Cap / Silver Eq.: $3.54 $4.03 n/a $0.49
FD Mkt. Cap / Per Metal
as % Spot Price:
15.81% 18.21% n/a 2.40%

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.     ×