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

Category: Mid-tier Producer
Rating & Risk: Login to view
Perseus Mining Ltd
www: www.perseusmining.com     email: info@perseusmining.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price
OTCMKTS:PMNXF 01/23/2018 USD 0.3562
TSE:PRU 01/19/2018 CAD 0.4200
Alert me when stock is updated

Description

Perseus Mining Ltd are a gold focused mid-tier producer with three producing mines in Burkina Faso, Cote d'Ivoire and Ghana, three mines in development in Cote d'Ivoire and Sierra Leone and two exploration properties. Currently they produce roughly 200koz. of gold per year. They have approximately 15Moz. of gold in the reserves and resources category of which 11Moz. are in the measured and indicated category. They have a market capitalisation of ~C$393.59M which is a rise of roughly 57% over the last eight months. As of 06/03/2017 they have no debt and ~C$44.28M cash. They have 1,033M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 06/03/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $250.36M $393.59M 06/03/2017 $143.23M
Total Assets: $699.40M $759.20M 06/03/2017 $59.80M
Total Liabilities: $570.35M $619.11M 06/03/2017 $48.76M
Current Assets: $200.25M $217.37M 06/03/2017 $17.12M
Current Liabilities: $81.58M $88.56M 06/03/2017 $6.98M
Total Debt: $0.00M $0.00M 06/03/2017 $0.00M
Cash: $40.79M $44.28M 06/03/2017 $3.49M
Enterprise Value: $209.57M $349.31M 01/25/1981 $139.74M
Cash Flow: $-3.01M $5.82M never $8.83M
Cash Flow Multiple: 0.00 67.58 never 67.58
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 06/03/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/03/2017 0.00%
Misc 06/03/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.215 $0.338 16:01 on 01/19/2018 $0.12
Shares Outstanding: 1,033,000,000 1,033,000,000 06/03/2017 0
Shares Fully Diluted: 1,164,000,000 1,164,000,000 06/03/2017 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 06/03/2017 n/a
Production (Gold Eq Oz.): (guess) 
200,000
(guess) 
200,000
06/03/2017 0
Production (Silver Eq Oz.): (guess) 
14,586,423
(guess) 
15,746,479
06/03/2017 1,160,056
Initial CapEx (Outstanding): n/a n/a 06/03/2017 n/a
Funding Option: n/a n/a 06/03/2017 n/a
Documentation: none PRODUCER 06/03/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/03/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 6.00M 6.00M 06/03/2017 0.00M
Measured & Indicated: 11.00M 11.00M 06/03/2017 0.00M
Inferred: 4.00M 4.00M 06/03/2017 0.00M
Reserves & Resources: 15.00M 15.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 5.10M 5.10M 06/03/2017 0.00M
Measured & Indicated: 8.50M 8.50M 06/03/2017 0.00M
Inferred: 1.70M 1.70M 06/03/2017 0.00M
Reserves & Resources: 10.20M 10.20M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
200,000oz.
(guess) 
200,000oz.
06/03/2017 0oz.
Cash Cost: $900 $900 06/03/2017 $0.00
Extra Operating Cost: $400 $400 06/03/2017 $0.00
Average Grade: 1.50 g/t 1.50 g/t 06/03/2017 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 06/03/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 12.00M 12.00M 06/03/2017 0.00M
Annual Production: 500,000oz. 500,000oz. 06/03/2017 0oz.
Cash Cost: $800 $800 06/03/2017 $0
Extra Operating Cost: $350 $350 06/03/2017 $0
SILVER 06/03/2017
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 06/03/2017 0.00M
Measured & Indicated: n/a n/a 06/03/2017 0.00M
Inferred: n/a n/a 06/03/2017 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 06/03/2017 0.00M
Measured & Indicated: n/a n/a 06/03/2017 0.00M
Inferred: n/a n/a 06/03/2017 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 06/03/2017 $0.00
Extra Operating Cost: n/a n/a 06/03/2017 $0.00
Average Grade: n/a n/a 06/03/2017 n/a
Recovery Rate: n/a n/a 06/03/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/03/2017 0.00M
Annual Production: n/a n/a 06/03/2017 n/a
Cash Cost: n/a n/a 06/03/2017 n/a
Extra Operating Cost: n/a n/a 06/03/2017 n/a

Property

Last Analysis Data  (06/03/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Yatenga Province, Burkina Faso Kalsaka 78% n/a n/a show
Producing mine. 50,000 oz per year.

Halted production in 2014.

Selling the mine.
Production Yamoussoukro, Cote D'ivoire, Cote d'Ivoire Angovia 90% n/a n/a n/a
Production West Africa, Ghana Edikan 90% n/a n/a show
Main producing mine. 200,000 oz per year.
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
6 million oz (1.5 gp) deposit.
$450 million capex.
$750 per oz cash costs.
250,000 oz per year production.
Development Freetown, Sierra Leone Baomahun 100% n/a Open Pit show
2.2 million oz deposit (2.5 gpt).

Feasibility study released in 2013.
150,000 oz production per year.
Capex $150 million.
NPV $127 million.
IRR 22% after-tax at $1350 gold.
Exploration West Africa, Cote d'Ivoire Sissinggue 100% (guess) n/a n/a show
Production decision in 2014.
Exploration Ghana Grumesa 90% n/a n/a n/a
Total Land Package Size (ha): 88,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Yatenga Province, Burkina Faso Kalsaka 78% n/a n/a show
Producing mine. 50,000 oz per year.

Halted production in 2014.

Selling the mine.
Production Yamoussoukro, Cote D'ivoire, Cote d'Ivoire Angovia 90% n/a n/a n/a
Production West Africa, Ghana Edikan 90% n/a n/a show
Main producing mine. 200,000 oz per year.
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
6 million oz (1.5 gp) deposit.
$450 million capex.
$750 per oz cash costs.
250,000 oz per year production.
Development Freetown, Sierra Leone Baomahun 100% n/a Open Pit show
2.2 million oz deposit (2.5 gpt).

Feasibility study released in 2013.
150,000 oz production per year.
Capex $150 million.
NPV $127 million.
IRR 22% after-tax at $1350 gold.
Exploration West Africa, Cote d'Ivoire Sissinggue 100% (guess) n/a n/a show
Production decision in 2014.
Exploration Ghana Grumesa 90% n/a n/a n/a
Total Land Package Size (ha): 88,000  

Profitability (by resource)

Proven &
Probable
06/03/2017
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 34.80M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.10M 5.10M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 29.58M
Maximum Profit (Gold): $-76.76M $148.51M n/a $225.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-76.76M $148.51M n/a $225.27M
Max Profit / Current MCap: n/a 0.377 n/a 0.684
Max Profit Per Share (Gold): $-0.07 $0.13 n/a $0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.07 $0.13 n/a $0.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $49.09 $77.17 n/a $28.08
FD Mkt. Cap / Silver Eq.: $0.67 $0.98 n/a $0.31
FD Mkt. Cap / Per Metal
as % Spot Price:
3.84% 5.75% n/a 1.91%
Measured &
Indicated
06/03/2017
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.): 11.00M 11.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 63.80M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 8.50M 8.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 49.30M
Maximum Profit (Gold): $-127.93M $247.52M n/a $375.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-127.93M $247.52M n/a $375.45M
Max Profit / Current MCap: n/a 0.629 n/a 1.140
Max Profit Per Share (Gold): $-0.11 $0.21 n/a $0.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.11 $0.21 n/a $0.32
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $29.45 $46.30 n/a $16.85
FD Mkt. Cap / Silver Eq.: $0.40 $0.59 n/a $0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
2.30% 3.45% n/a 1.15%

Reserves &
Resources
06/03/2017
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.): 15.00M 15.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 87.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 10.20M 10.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 59.16M
Maximum Profit (Gold): $-153.51M $297.02M n/a $450.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $-153.51M $297.02M n/a $450.53M
Max Profit / Current MCap: n/a 0.755 n/a 1.368
Max Profit Per Share (Gold): $-0.13 $0.26 n/a $0.39
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $-0.13 $0.26 n/a $0.39
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $24.55 $38.59 n/a $14.04
FD Mkt. Cap / Silver Eq.: $0.34 $0.49 n/a $0.15
FD Mkt. Cap / Per Metal
as % Spot Price:
1.92% 2.88% n/a 0.96%

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.     ×