Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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)
Defaults
Defaults
12/08/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7910
CAD 0.7844
05/28/2022
Spot Gold:
$1,784.10
$1,853.60
05/28/2022
$69.50
Spot Silver:
$22.38
$22.12
05/28/2022
$-0.26
Gold:Silver Ratio:
79.72
83.80
05/28/2022
4.08
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: