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

Category: Major
Rating & Risk: Login to view
Polyus (PJSC)
www: www.polyus.com/en     email: info@polyus.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:OPYGY USD

Description

Polyus (PJSC) are a gold focused major with three exploration properties in Russia. They have approximately 200Moz. of gold in the reserves and resources category of which 150Moz. are in the measured and indicated category. They have a market capitalisation of ~$5086.64M which is a rise of roughly 8% over the last eight months. As of 04/12/2018 they have ~$4,000M debt and ~$1200M cash. They have 134M shares outstanding and trade on the over-the-counter markets.

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

General Details

Financial 04/12/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $4,690.00M $5,086.64M 04/12/2018 $396.64M
Total Assets: $6,400.00M $6,400.00M 04/12/2018 $0.00M
Total Liabilities: $5,800.00M $5,800.00M 04/12/2018 $0.00M
Current Assets: $1,900.00M $1,900.00M 04/12/2018 $0.00M
Current Liabilities: $417.00M $417.00M 04/12/2018 $0.00M
Total Debt: $4,000.00M $4,000.00M 04/12/2018 $0.00M
Cash: $1,200.00M $1,200.00M 04/12/2018 $0.00M
Enterprise Value: $7,490.00M $7,886.64M 12/02/2219 $396.64M
Cash Flow: $805.16M $653.02M never $-152.15M
Cash Flow Multiple: 5.82 7.79 never 1.96
Net Debt to
Cash Flow Ratio:
3.48 4.29 never 0.81
Finance within 1 year: 04/12/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/12/2018 0.00%
Misc 04/12/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 134,000,000 134,000,000 04/12/2018 0
Shares (FD): 134,000,000 134,000,000 04/12/2018 0
Insider Ownership: n/a 82% 04/12/2018 82%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/12/2018 n/a
Production (Gold Eq Oz.): (guess) 
2,300,000
(guess) 
2,300,000
04/12/2018 0
Production (Silver Eq Oz.): (guess) 
186,836,943
(guess) 
195,655,827
04/12/2018 8,818,883
Initial CapEx (Outstanding): n/a n/a 04/12/2018 n/a
Funding Option: n/a n/a 04/12/2018 n/a
Documentation: none PRODUCER 04/12/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/12/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 68.00M 68.00M 04/12/2018 0.00M
Measured & Indicated: 150.00M 150.00M 04/12/2018 0.00M
Inferred: 50.00M 50.00M 04/12/2018 0.00M
Reserves & Resources: 200.00M 200.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 57.80M 57.80M 04/12/2018 0.00M
Measured & Indicated: 113.56M 113.56M 04/12/2018 0.00M
Inferred: 21.25M 21.25M 04/12/2018 0.00M
Reserves & Resources: 134.81M 134.81M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
2,300,000oz.
(guess) 
2,300,000oz.
04/12/2018 0oz.
Cash Cost: $450 $450 04/12/2018 $0.00
Extra Operating Cost: $400 $400 04/12/2018 $0.00
Average Grade: 2.00 g/t 2.00 g/t 04/12/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/12/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 75.00M 75.00M 04/12/2018 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 04/12/2018 0oz.
Cash Cost: $550 $550 04/12/2018 $0
Extra Operating Cost: $400 $400 04/12/2018 $0
SILVER 04/12/2018
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 04/12/2018 0.00M
Measured & Indicated: n/a n/a 04/12/2018 0.00M
Inferred: n/a n/a 04/12/2018 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 04/12/2018 0.00M
Measured & Indicated: n/a n/a 04/12/2018 0.00M
Inferred: n/a n/a 04/12/2018 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 04/12/2018 $0.00
Extra Operating Cost: n/a n/a 04/12/2018 $0.00
Average Grade: n/a n/a 04/12/2018 n/a
Recovery Rate: n/a n/a 04/12/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/12/2018 0.00M
Annual Production: n/a n/a 04/12/2018 n/a
Cash Cost: n/a n/a 04/12/2018 n/a
Extra Operating Cost: n/a n/a 04/12/2018 n/a

Property

Last Analysis Data  (04/12/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Russia, Russia Blagodatnoye 100% (guess) n/a show
2nd largest mine.

450,000 oz per year.
Exploration Russia, Russia Natalka 100% (guess) Open Pit n/a
Exploration Russia, Russia Olimpiada 100% (guess) n/a show
Their largest mine.

1.2 million oz of annual production.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Russia, Russia Blagodatnoye 100% (guess) n/a show
2nd largest mine.

450,000 oz per year.
Exploration Russia, Russia Natalka 100% (guess) Open Pit n/a
Exploration Russia, Russia Olimpiada 100% (guess) n/a show
Their largest mine.

1.2 million oz of annual production.

Profitability (by resource)

Proven &
Probable
04/12/2018
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.): 68.00M 68.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 260.73M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 57.80M 57.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 221.62M
Maximum Profit (Gold): $20,234.05M $16,410.58M n/a $-3,823.47M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $20,234.05M $16,410.58M n/a $-3,823.47M
Max Profit / Current MCap: 4.314 3.226 n/a -1.088
Max Profit Per Share (Gold): $151.00 $122.47 n/a $-28.53
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $151.00 $122.47 n/a $-28.53
Total Free Profit Per Share: $116.00 $84.51 n/a $-31.49
FD Mkt. Cap / Gold Eq.: $81.14 $88.00 n/a $6.86
FD Mkt. Cap / Silver Eq.: $1.00 $1.03 n/a $0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
6.01% 7.01% n/a 1.00%
Measured &
Indicated
04/12/2018
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.): 150.00M 150.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 575.14M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 113.56M 113.56M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 435.42M
Maximum Profit (Gold): $39,753.95M $32,241.96M n/a $-7,511.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $39,753.95M $32,241.96M n/a $-7,511.99M
Max Profit / Current MCap: 8.476 6.339 n/a -2.138
Max Profit Per Share (Gold): $296.67 $240.61 n/a $-56.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $296.67 $240.61 n/a $-56.06
Total Free Profit Per Share: $261.67 $202.65 n/a $-59.02
FD Mkt. Cap / Gold Eq.: $41.30 $44.79 n/a $3.49
FD Mkt. Cap / Silver Eq.: $0.51 $0.53 n/a $0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
3.06% 3.57% n/a 0.51%

Reserves &
Resources
04/12/2018
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.): 200.00M 200.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 766.86M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 134.81M 134.81M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 516.90M
Maximum Profit (Gold): $47,192.94M $38,275.26M n/a $-8,917.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $47,192.94M $38,275.26M n/a $-8,917.68M
Max Profit / Current MCap: 10.062 7.525 n/a -2.538
Max Profit Per Share (Gold): $352.19 $285.64 n/a $-66.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $352.19 $285.64 n/a $-66.55
Total Free Profit Per Share: $317.19 $247.68 n/a $-69.51
FD Mkt. Cap / Gold Eq.: $34.79 $37.73 n/a $2.94
FD Mkt. Cap / Silver Eq.: $0.43 $0.44 n/a $0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
2.58% 3.01% n/a 0.43%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.