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

Pan African Resources Plc

www: www.panafricanresources.com   email: ecoetzee@paf.co.za
Category: Mid-tier Producer
Rating & Risk: Login to view
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 ~£392.42M which is a fall of roughly 20% over the last twelve months. As of 09/23/2021 they have ~£59M debt and ~£26.86M cash. They have 2,234M shares outstanding and trade on the London Stock Exchange.

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

General Details

Financial 09/23/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $491.80M $392.42M 09/23/2021 $-99.39M
Total Assets: $480.45M $378.19M 09/23/2021 $-102.26M
Total Liabilities: $197.91M $155.79M 09/23/2021 $-42.12M
Current Assets: $83.26M $65.54M 09/23/2021 $-17.72M
Current Liabilities: $105.10M $82.73M 09/23/2021 $-22.37M
Total Debt: $75.07M $59.09M 09/23/2021 $-15.98M
Cash: $34.12M $26.86M 09/23/2021 $-7.26M
Enterprise Value: $532.75M $424.65M 06/16/1983 $-108.10M
Cash Flow: $55.24M $68.32M never $13.08M
Cash Flow Multiple: 8.90 5.74 never -3.16
Net Debt to
Cash Flow Ratio:
0.74 0.47 never -0.27
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) 
17,050,093
09/23/2021 1,576,922
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 78.85M
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 70.96M
Maximum Profit (Gold): $1,242.99M $1,537.20M n/a $294.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,242.99M $1,537.20M n/a $294.21M
Max Profit / Current MCap: 2.527 3.917 n/a 1.390
Max Profit Per Share (Gold): $0.56 $0.69 n/a $0.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.56 $0.69 n/a $0.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $54.64 $43.60 n/a $-11.04
FD Mkt. Cap / Silver Eq.: $0.71 $0.51 n/a $-0.19
FD Mkt. Cap / Per Metal
as % Spot Price:
3.13% 2.37% n/a -0.76%
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 157.69M
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 127.73M
Maximum Profit (Gold): $2,237.38M $2,766.96M n/a $529.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,237.38M $2,766.96M n/a $529.58M
Max Profit / Current MCap: 4.549 7.051 n/a 2.502
Max Profit Per Share (Gold): $1.00 $1.24 n/a $0.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.00 $1.24 n/a $0.24
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $30.36 $24.22 n/a $-6.13
FD Mkt. Cap / Silver Eq.: $0.39 $0.28 n/a $-0.11
FD Mkt. Cap / Per Metal
as % Spot Price:
1.74% 1.32% n/a -0.42%

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 236.54M
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 163.21M
Maximum Profit (Gold): $2,858.88M $3,535.56M n/a $676.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,858.88M $3,535.56M n/a $676.68M
Max Profit / Current MCap: 5.813 9.010 n/a 3.197
Max Profit Per Share (Gold): $1.28 $1.58 n/a $0.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.28 $1.58 n/a $0.30
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $23.76 $18.96 n/a $-4.80
FD Mkt. Cap / Silver Eq.: $0.31 $0.22 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
1.36% 1.03% n/a -0.33%

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.     ×