Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
LON:POLY
GBX
OTCMKTS:AUCOY
USD
Description
Polymetal Intl. Plc are a gold focused major with exploration properties in Russia. They have approximately 41Moz. of gold in the reserves and resources category of which 36Moz. are in the measured and indicated category. They have a market capitalisation of ~$1425.11M which is a fall of roughly 81% over the last three months. As of 02/20/2022 they have ~$2,200M debt and ~$400M cash. They have 471M shares outstanding and trade on the London Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
02/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$7,529.62M
$1,425.11M
02/20/2022
$-6,104.52M
Total Assets:
$4,000.00M
$4,000.00M
02/20/2022
$0.00M
Total Liabilities:
$2,500.00M
$2,500.00M
02/20/2022
$0.00M
Current Assets:
$1,200.00M
$1,200.00M
02/20/2022
$0.00M
Current Liabilities:
$800.00M
$800.00M
02/20/2022
$0.00M
Total Debt:
$2,200.00M
$2,200.00M
02/20/2022
$0.00M
Cash:
$400.00M
$400.00M
02/20/2022
$0.00M
Enterprise Value:
$9,329.62M
$3,225.11M
03/13/2072
$-6,104.52M
Cash Flow:
$653.07M
$590.60M
never
$-62.48M
Cash Flow Multiple:
11.53
2.41
never
-9.12
Net Debt to Cash Flow Ratio:
2.76
3.05
never
0.29
Finance within 1 year:
02/20/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
02/20/2022
0.00%
Misc
02/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
471,000,000
471,000,000
02/20/2022
0
Shares (FD):
473,000,000
473,000,000
02/20/2022
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
02/20/2022
n/a
Production (Gold Eq Oz.):
(guess) 1,700,000
(guess) 1,700,000
02/20/2022
0
Production (Silver Eq Oz.) :
(guess) 135,685,582
(guess) 144,175,930
02/20/2022
8,490,348
Initial CapEx (Outstanding):
n/a
n/a
02/20/2022
n/a
Funding Option:
n/a
n/a
02/20/2022
n/a
Documentation:
none
PRODUCER
02/20/2022
n/a
Value Adjustment:
25%
25%
never
0%
Resource Data
GOLD
02/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
28.00M
28.00M
02/20/2022
0.00M
Measured & Indicated:
36.00M
36.00M
02/20/2022
0.00M
Inferred:
5.00M
5.00M
02/20/2022
0.00M
Reserves & Resources:
41.00M
41.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
25.20M
25.20M
02/20/2022
0.00M
Measured & Indicated:
30.96M
30.96M
02/20/2022
0.00M
Inferred:
2.25M
2.25M
02/20/2022
0.00M
Reserves & Resources:
33.21M
33.21M
never
0.00M
C U R R E N T
Annual Production:
(guess) 1,700,000oz.
(guess) 1,700,000oz.
02/20/2022
0oz.
Cash Cost:
$850
$850
02/20/2022
$0.00
Extra Operating Cost:
$500
$500
02/20/2022
$0.00
Average Grade:
4.00 g/t
4.00 g/t
02/20/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
02/20/2022
0.00%
F U T U R E
Proven & Probable:
38.00M
38.00M
02/20/2022
0.00M
Annual Production:
1,800,000oz.
1,800,000oz.
02/20/2022
0oz.
Cash Cost:
$850
$850
02/20/2022
$0
Extra Operating Cost:
$450
$450
02/20/2022
$0
SILVER
02/20/2022 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
02/20/2022
0.00M
Measured & Indicated:
n/a
n/a
02/20/2022
0.00M
Inferred:
n/a
n/a
02/20/2022
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
02/20/2022
0.00M
Measured & Indicated:
n/a
n/a
02/20/2022
0.00M
Inferred:
n/a
n/a
02/20/2022
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
02/20/2022
$0.00
Extra Operating Cost:
n/a
n/a
02/20/2022
$0.00
Average Grade:
n/a
n/a
02/20/2022
n/a
Recovery Rate:
n/a
n/a
02/20/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
02/20/2022
0.00M
Annual Production:
n/a
n/a
02/20/2022
n/a
Cash Cost:
n/a
n/a
02/20/2022
n/a
Extra Operating Cost:
n/a
n/a
02/20/2022
n/a
Property
Last Analysis Data (02/20/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Exploration
Russia , Russia
Albazino
100% (guess)
n/a
Exploration
Russia , Russia
Amursk
100% (guess)
n/a
Exploration
Russia , Russia
Dukat
100% (guess)
n/a
Exploration
Russia , Russia
Kyzyl
100% (guess)
n/a
Exploration
Russia , Russia
Omolon
100% (guess)
n/a
Exploration
Ru , Russia
Varlara
100% (guess)
n/a
Exploration
Russia , Russia
Voro
100% (guess)
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Exploration
Russia , Russia
Albazino
100% (guess)
n/a
Exploration
Russia , Russia
Amursk
100% (guess)
n/a
Exploration
Russia , Russia
Dukat
100% (guess)
n/a
Exploration
Russia , Russia
Kyzyl
100% (guess)
n/a
Exploration
Russia , Russia
Omolon
100% (guess)
n/a
Exploration
Ru , Russia
Varlara
100% (guess)
n/a
Exploration
Russia , Russia
Voro
100% (guess)
n/a
Profitability (by resource)
Proven & Probable
02/20/2022 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.):
28.00M
28.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
139.84M
P L A U S I B L E
Gold Eq. Oz.:
25.20M
25.20M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
125.86M
Maximum Profit (Gold):
$12,101.04M
$10,943.42M
n/a
$-1,157.63M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$12,101.04M
$10,943.42M
n/a
$-1,157.63M
Max Profit / Current MCap:
1.607
7.679
n/a
6.072
Max Profit Per Share (Gold):
$25.58
$23.14
n/a
$-2.45
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$25.58
$23.14
n/a
$-2.45
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$298.79
$56.55
n/a
$-242.24
FD Mkt. Cap / Silver Eq.:
$3.74
$0.67
n/a
$-3.08
FD Mkt. Cap / Per Metal as % Spot Price:
15.74%
3.06%
n/a
-12.67%
Measured & Indicated
02/20/2022 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.):
36.00M
36.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
179.80M
P L A U S I B L E
Gold Eq. Oz.:
30.96M
30.96M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
154.62M
Maximum Profit (Gold):
$14,866.99M
$13,444.77M
n/a
$-1,422.23M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$14,866.99M
$13,444.77M
n/a
$-1,422.23M
Max Profit / Current MCap:
1.974
9.434
n/a
7.460
Max Profit Per Share (Gold):
$31.43
$28.42
n/a
$-3.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$31.43
$28.42
n/a
$-3.01
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$243.20
$46.03
n/a
$-197.17
FD Mkt. Cap / Silver Eq.:
$3.05
$0.54
n/a
$-2.50
FD Mkt. Cap / Per Metal as % Spot Price:
12.81%
2.49%
n/a
-10.32%
Reserves & Resources
02/20/2022 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.):
41.00M
41.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
204.77M
P L A U S I B L E
Gold Eq. Oz.:
33.21M
33.21M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
165.86M
Maximum Profit (Gold):
$15,947.44M
$14,421.86M
n/a
$-1,525.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$15,947.44M
$14,421.86M
n/a
$-1,525.58M
Max Profit / Current MCap:
2.118
10.120
n/a
8.002
Max Profit Per Share (Gold):
$33.72
$30.49
n/a
$-3.23
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$33.72
$30.49
n/a
$-3.23
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$226.73
$42.91
n/a
$-183.82
FD Mkt. Cap / Silver Eq.:
$2.84
$0.51
n/a
$-2.33
FD Mkt. Cap / Per Metal as % Spot Price:
11.94%
2.32%
n/a
-9.62%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/20/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/22/2022
Spot Gold:
$1,898.80
$1,846.30
05/22/2022
$-52.50
Spot Silver:
$23.79
$21.77
05/22/2022
$-2.02
Gold:Silver Ratio:
79.82
84.81
05/22/2022
4.99
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: