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

Category: Major
Rating & Risk: Login to view
Polymetal Intl. Plc
www: www.polymetalinternational.com     email: info@polymetalinternational.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
LON:POLY 09/19/2017 GBX 814.00 10.50 1,367.91 - 723.00 742,471
OTCMKTS:AUCOY 09/13/2017 USD 11.0000 0.0000 18.0300 - 9.3800 0
Alert me when stock is updated

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 ~$4755.21M which is a fall of roughly 10% over the last seven months. As of 02/19/2017 they have ~$1,350M debt and ~$49M cash. They have 429M shares outstanding and trade on the London Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 02/19/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $5,260.55M $4,755.21M 02/19/2017 $-505.34M
Total Assets: $3,082.96M $3,082.96M 02/19/2017 $0.00M
Total Liabilities: $2,147.91M $2,147.91M 02/19/2017 $0.00M
Current Assets: $836.01M $836.01M 02/19/2017 $0.00M
Current Liabilities: $1,094.48M $1,094.48M 02/19/2017 $0.00M
Total Debt: $1,350.00M $1,350.00M 02/19/2017 $0.00M
Cash: $49.00M $49.00M 02/19/2017 $0.00M
Enterprise Value: $6,561.55M $6,056.21M 11/29/2161 $-505.34M
Cash Flow: $229.81M $302.82M never $73.01M
Cash Flow Multiple: 22.89 15.70 never -7.19
Net Debt to Cash Flow Ratio: 5.66 4.30 never -1.36
Finance within 1 year: 02/19/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/19/2017 0.00%
Misc 02/19/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $12.177 $11.007 16:09 on 09/19/2017 $-1.17
Shares Outstanding: 429,000,000 429,000,000 02/19/2017 0
Shares Fully Diluted: 432,000,000 432,000,000 02/19/2017 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 02/19/2017 n/a
Production (Gold Eq Oz.): (guess) 
1,400,000
(guess) 
1,400,000
02/19/2017 0
Production (Silver Eq Oz.): (guess) 
96,284,123
(guess) 
106,360,998
02/19/2017 10,076,876
Initial CapEx (Outstanding): n/a n/a 02/19/2017 n/a
Funding Option: n/a n/a 02/19/2017 n/a
Documentation: none PRODUCER 02/19/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/19/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 22.00M 22.00M 02/19/2017 0.00M
Measured & Indicated: 36.00M 36.00M 02/19/2017 0.00M
Inferred: 5.00M 5.00M 02/19/2017 0.00M
Reserves & Resources: 41.00M 41.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 19.80M 19.80M 02/19/2017 0.00M
Measured & Indicated: 29.88M 29.88M 02/19/2017 0.00M
Inferred: 2.25M 2.25M 02/19/2017 0.00M
Reserves & Resources: 32.13M 32.13M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,400,000oz.
(guess) 
1,400,000oz.
02/19/2017 0oz.
Cash Cost: $650 $650 02/19/2017 $0.00
Extra Operating Cost: $350 $350 02/19/2017 $0.00
Average Grade: 4.00 g/t 4.00 g/t 02/19/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/19/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 38.00M 38.00M 02/19/2017 0.00M
Annual Production: 1,800,000oz. 1,800,000oz. 02/19/2017 0oz.
Cash Cost: $700 $700 02/19/2017 $0
Extra Operating Cost: $400 $400 02/19/2017 $0
SILVER 02/19/2017
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 02/19/2017 0.00M
Measured & Indicated: n/a n/a 02/19/2017 0.00M
Inferred: n/a n/a 02/19/2017 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 02/19/2017 0.00M
Measured & Indicated: n/a n/a 02/19/2017 0.00M
Inferred: n/a n/a 02/19/2017 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 02/19/2017 $0.00
Extra Operating Cost: n/a n/a 02/19/2017 $0.00
Average Grade: n/a n/a 02/19/2017 n/a
Recovery Rate: n/a n/a 02/19/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/19/2017 0.00M
Annual Production: n/a n/a 02/19/2017 n/a
Cash Cost: n/a n/a 02/19/2017 n/a
Extra Operating Cost: n/a n/a 02/19/2017 n/a

Property

Last Analysis Data  (02/19/2017)
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
02/19/2017
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.): 22.00M 22.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 158.35M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 19.80M 19.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 142.52M
Maximum Profit (Gold): $3,250.17M $4,282.74M n/a $1,032.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,250.17M $4,282.74M n/a $1,032.57M
Max Profit / Current MCap: 0.618 0.901 n/a 0.283
Max Profit Per Share (Gold): $7.52 $9.91 n/a $2.39
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.52 $9.91 n/a $2.39
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $265.68 $240.16 n/a $-25.52
FD Mkt. Cap / Silver Eq.: $3.86 $3.16 n/a $-0.70
FD Mkt. Cap / Per Metal
as % Spot Price:
21.52% 18.35% n/a -3.17%
Measured &
Indicated
02/19/2017
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.): 36.00M 36.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 259.12M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 29.88M 29.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 215.07M
Maximum Profit (Gold): $4,904.80M $6,463.04M n/a $1,558.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,904.80M $6,463.04M n/a $1,558.24M
Max Profit / Current MCap: 0.932 1.359 n/a 0.427
Max Profit Per Share (Gold): $11.35 $14.96 n/a $3.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.35 $14.96 n/a $3.61
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $176.06 $159.14 n/a $-16.91
FD Mkt. Cap / Silver Eq.: $2.56 $2.09 n/a $-0.47
FD Mkt. Cap / Per Metal
as % Spot Price:
14.26% 12.16% n/a -2.10%

Reserves &
Resources
02/19/2017
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.): 41.00M 41.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 295.11M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 32.13M 32.13M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 231.26M
Maximum Profit (Gold): $5,274.14M $6,949.72M n/a $1,675.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,274.14M $6,949.72M n/a $1,675.58M
Max Profit / Current MCap: 1.003 1.461 n/a 0.459
Max Profit Per Share (Gold): $12.21 $16.09 n/a $3.88
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.21 $16.09 n/a $3.88
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $163.73 $148.00 n/a $-15.73
FD Mkt. Cap / Silver Eq.: $2.38 $1.95 n/a $-0.43
FD Mkt. Cap / Per Metal
as % Spot Price:
13.26% 11.31% n/a -1.96%

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.     ×