Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
LON:PAF
GBX
Description
Pan African Resources Plc are a gold focused mid-tier producer with two producing mines in South Africa and one mine in development in South Africa. Currently they produce roughly 200koz. of gold per year. They have approximately 30Moz. of gold in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~£567.73M which is a rise of roughly 15% over the last eight months. As of 09/23/2021 they have ~£69M debt and ~£31.55M cash. They have 2,234M shares outstanding and trade on the London Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/23/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$491.80M
$567.73M
09/23/2021
$75.93M
Total Assets:
$480.45M
$444.25M
09/23/2021
$-36.20M
Total Liabilities:
$197.91M
$183.00M
09/23/2021
$-14.91M
Current Assets:
$83.26M
$76.99M
09/23/2021
$-6.27M
Current Liabilities:
$105.10M
$97.18M
09/23/2021
$-7.92M
Total Debt:
$75.07M
$69.41M
09/23/2021
$-5.66M
Cash:
$34.12M
$31.55M
09/23/2021
$-2.57M
Enterprise Value:
$532.75M
$605.59M
03/10/1989
$72.84M
Cash Flow:
$55.24M
$70.50M
never
$15.26M
Cash Flow Multiple:
8.90
8.05
never
-0.85
Net Debt to Cash Flow Ratio:
0.74
0.54
never
-0.20
Finance within 1 year:
09/23/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/23/2021
0.00%
Misc
09/23/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
2,234,000,000
2,234,000,000
09/23/2021
0
Shares (FD):
2,238,000,000
2,238,000,000
09/23/2021
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
09/23/2021
n/a
Production (Gold Eq Oz.):
(guess) 200,000
(guess) 200,000
09/23/2021
0
Production (Silver Eq Oz.) :
(guess) 15,473,171
(guess) 16,759,494
09/23/2021
1,286,323
Initial CapEx (Outstanding):
n/a
n/a
09/23/2021
n/a
Funding Option:
n/a
n/a
09/23/2021
n/a
Documentation:
none
PRODUCER
09/23/2021
n/a
Value Adjustment:
-50%
-50%
never
0%
Resource Data
GOLD
09/23/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
10.00M
10.00M
09/23/2021
0.00M
Measured & Indicated:
20.00M
20.00M
09/23/2021
0.00M
Inferred:
10.00M
10.00M
09/23/2021
0.00M
Reserves & Resources:
30.00M
30.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
9.00M
9.00M
09/23/2021
0.00M
Measured & Indicated:
16.20M
16.20M
09/23/2021
0.00M
Inferred:
4.50M
4.50M
09/23/2021
0.00M
Reserves & Resources:
20.70M
20.70M
never
0.00M
C U R R E N T
Annual Production:
(guess) 200,000oz.
(guess) 200,000oz.
09/23/2021
0oz.
Cash Cost:
$950
$950
09/23/2021
$0.00
Extra Operating Cost:
$400
$400
09/23/2021
$0.00
Average Grade:
3.50 g/t
3.50 g/t
09/23/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
09/23/2021
0.00%
F U T U R E
Proven & Probable:
20.00M
20.00M
09/23/2021
0.00M
Annual Production:
250,000oz.
250,000oz.
09/23/2021
0oz.
Cash Cost:
$950
$950
09/23/2021
$0
Extra Operating Cost:
$400
$400
09/23/2021
$0
SILVER
09/23/2021 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
09/23/2021
0.00M
Measured & Indicated:
n/a
n/a
09/23/2021
0.00M
Inferred:
n/a
n/a
09/23/2021
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
09/23/2021
0.00M
Measured & Indicated:
n/a
n/a
09/23/2021
0.00M
Inferred:
n/a
n/a
09/23/2021
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
09/23/2021
$0.00
Extra Operating Cost:
n/a
n/a
09/23/2021
$0.00
Average Grade:
n/a
n/a
09/23/2021
n/a
Recovery Rate:
n/a
n/a
09/23/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/23/2021
0.00M
Annual Production:
n/a
n/a
09/23/2021
n/a
Cash Cost:
n/a
n/a
09/23/2021
n/a
Extra Operating Cost:
n/a
n/a
09/23/2021
n/a
Property
Last Analysis Data (09/23/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
South Africa
Barberton
100% (guess)
7,000
Underground
show
3 million oz deposit.
115,000 oz per year.
Production
South Africa
Evander
100% (guess)
n/a
Underground
show
28 million oz deposit.
100,00 oz per year.
Development
South Africa , South Africa
Elikhulu
100% (guess)
n/a
Open Pit
show
Annual Production of 50,000 oz beginning in 2018.
Total Land Package Size (ha):
7,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
South Africa
Barberton
100% (guess)
7,000
Underground
show
3 million oz deposit.
115,000 oz per year.
Production
South Africa
Evander
100% (guess)
n/a
Underground
show
28 million oz deposit.
100,00 oz per year.
Development
South Africa , South Africa
Elikhulu
100% (guess)
n/a
Open Pit
show
Annual Production of 50,000 oz beginning in 2018.
Total Land Package Size (ha):
7,000
Profitability (by resource)
Proven & Probable
09/23/2021 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.):
10.00M
10.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
64.32M
P L A U S I B L E
Gold Eq. Oz.:
9.00M
9.00M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
57.88M
Maximum Profit (Gold):
$1,242.99M
$1,586.34M
n/a
$343.35M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,242.99M
$1,586.34M
n/a
$343.35M
Max Profit / Current MCap:
2.527
2.794
n/a
0.267
Max Profit Per Share (Gold):
$0.56
$0.71
n/a
$0.15
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.56
$0.71
n/a
$0.15
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$54.64
$63.08
n/a
$8.44
FD Mkt. Cap / Silver Eq.:
$0.71
$0.75
n/a
$0.05
FD Mkt. Cap / Per Metal as % Spot Price:
3.13%
3.40%
n/a
0.27%
Measured & Indicated
09/23/2021 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.):
20.00M
20.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
128.63M
P L A U S I B L E
Gold Eq. Oz.:
16.20M
16.20M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
104.19M
Maximum Profit (Gold):
$2,237.38M
$2,855.41M
n/a
$618.03M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,237.38M
$2,855.41M
n/a
$618.03M
Max Profit / Current MCap:
4.549
5.030
n/a
0.480
Max Profit Per Share (Gold):
$1.00
$1.28
n/a
$0.28
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.00
$1.28
n/a
$0.28
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$30.36
$35.04
n/a
$4.69
FD Mkt. Cap / Silver Eq.:
$0.39
$0.42
n/a
$0.03
FD Mkt. Cap / Per Metal as % Spot Price:
1.74%
1.89%
n/a
0.15%
Reserves & Resources
09/23/2021 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.):
30.00M
30.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
192.95M
P L A U S I B L E
Gold Eq. Oz.:
20.70M
20.70M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
133.13M
Maximum Profit (Gold):
$2,858.88M
$3,648.58M
n/a
$789.71M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,858.88M
$3,648.58M
n/a
$789.71M
Max Profit / Current MCap:
5.813
6.427
n/a
0.614
Max Profit Per Share (Gold):
$1.28
$1.63
n/a
$0.35
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.28
$1.63
n/a
$0.35
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$23.76
$27.43
n/a
$3.67
FD Mkt. Cap / Silver Eq.:
$0.31
$0.33
n/a
$0.02
FD Mkt. Cap / Per Metal as % Spot Price:
1.36%
1.48%
n/a
0.12%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/23/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
GBP 1.3649
GBP 1.2621
05/28/2022
Spot Gold:
$1,744.60
$1,853.60
05/28/2022
$109.00
Spot Silver:
$22.55
$22.12
05/28/2022
$-0.43
Gold:Silver Ratio:
77.37
83.80
05/28/2022
6.43
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: