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

Category: Mid-tier Producer
Rating & Risk: Login to view
Pan African Resources Plc
www: www.panafricanresources.com     email: ecoetzee@paf.co.za

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
LON:PAF 06/26/2017 GBX 15.00 -0.50 24.50 - 13.50 4,050,000
Alert me when stock is updated

Description

Pan African Resources Plc are a gold focused mid-tier producer with two producing mines 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 ~£371.94M which is a fall of roughly 32% over the last ten months. As of 08/21/2016 they have ~£14M debt and ~£15.28M cash. They have 1,943M shares outstanding and trade on the London Stock Exchange.

Login to access Don's Summary

General Details

Financial 08/21/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $550.25M $371.94M 08/21/2016 $-178.31M
Total Assets: $431.37M $420.28M 08/21/2016 $-11.10M
Total Liabilities: $169.93M $165.56M 08/21/2016 $-4.37M
Current Assets: $45.75M $44.57M 08/21/2016 $-1.18M
Current Liabilities: $47.06M $45.85M 08/21/2016 $-1.21M
Total Debt: $14.38M $14.01M 08/21/2016 $-0.37M
Cash: $15.69M $15.28M 08/21/2016 $-0.40M
Enterprise Value: $548.94M $370.67M 09/29/1981 $-178.27M
Cash Flow: $26.67M $13.09M never $-13.58M
Cash Flow Multiple: 20.63 28.41 never 7.78
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 08/21/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/21/2016 0.00%
Misc 08/21/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.283 $0.191 08:06 on 06/26/2017 $-0.09
Shares Outstanding: 1,943,000,000 1,943,000,000 08/21/2016 0
Shares Fully Diluted: 1,947,000,000 1,947,000,000 08/21/2016 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 08/21/2016 n/a
Production (Gold Eq Oz.): (guess) 
200,000
(guess) 
200,000
08/21/2016 0
Production (Silver Eq Oz.): (guess) 
13,956,273
(guess) 
15,009,053
08/21/2016 1,052,780
Initial CapEx (Outstanding): n/a n/a 08/21/2016 n/a
Funding Option: n/a n/a 08/21/2016 n/a
Documentation: none PRODUCER 08/21/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/21/2016
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 08/21/2016 0.00M
Measured & Indicated: 20.00M 20.00M 08/21/2016 0.00M
Inferred: 10.00M 10.00M 08/21/2016 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 08/21/2016 0.00M
Measured & Indicated: 16.20M 16.20M 08/21/2016 0.00M
Inferred: 4.50M 4.50M 08/21/2016 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.
08/21/2016 0oz.
Cash Cost: $850 $850 08/21/2016 $0.00
Extra Operating Cost: $300 $300 08/21/2016 $0.00
Average Grade: 3.50 g/t 3.50 g/t 08/21/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/21/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 08/21/2016 0.00M
Annual Production: 250,000oz. 250,000oz. 08/21/2016 0oz.
Cash Cost: $900 $900 08/21/2016 $0
Extra Operating Cost: $350 $350 08/21/2016 $0
SILVER 08/21/2016
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 08/21/2016 0.00M
Measured & Indicated: n/a n/a 08/21/2016 0.00M
Inferred: n/a n/a 08/21/2016 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 08/21/2016 0.00M
Measured & Indicated: n/a n/a 08/21/2016 0.00M
Inferred: n/a n/a 08/21/2016 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 08/21/2016 $0.00
Extra Operating Cost: n/a n/a 08/21/2016 $0.00
Average Grade: n/a n/a 08/21/2016 n/a
Recovery Rate: n/a n/a 08/21/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/21/2016 0.00M
Annual Production: n/a n/a 08/21/2016 n/a
Cash Cost: n/a n/a 08/21/2016 n/a
Extra Operating Cost: n/a n/a 08/21/2016 n/a

Property

Last Analysis Data  (08/21/2016)
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.
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.
Total Land Package Size (ha): 7,000  

Profitability (by resource)

Proven &
Probable
08/21/2016
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 52.64M
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 47.38M
Maximum Profit (Gold): $1,200.15M $589.05M n/a $-611.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,200.15M $589.05M n/a $-611.10M
Max Profit / Current MCap: 2.181 1.584 n/a -0.597
Max Profit Per Share (Gold): $0.62 $0.30 n/a $-0.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.62 $0.30 n/a $-0.31
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $61.14 $41.33 n/a $-19.81
FD Mkt. Cap / Silver Eq.: $0.88 $0.55 n/a $-0.33
FD Mkt. Cap / Per Metal
as % Spot Price:
4.56% 3.32% n/a -1.24%
Measured &
Indicated
08/21/2016
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 105.28M
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 85.28M
Maximum Profit (Gold): $2,160.27M $1,060.29M n/a $-1,099.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,160.27M $1,060.29M n/a $-1,099.98M
Max Profit / Current MCap: 3.926 2.851 n/a -1.075
Max Profit Per Share (Gold): $1.11 $0.54 n/a $-0.56
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.11 $0.54 n/a $-0.56
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $33.97 $22.96 n/a $-11.01
FD Mkt. Cap / Silver Eq.: $0.49 $0.31 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
2.53% 1.85% n/a -0.69%

Reserves &
Resources
08/21/2016
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 157.92M
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 108.96M
Maximum Profit (Gold): $2,760.35M $1,354.82M n/a $-1,405.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,760.35M $1,354.82M n/a $-1,405.53M
Max Profit / Current MCap: 5.017 3.643 n/a -1.374
Max Profit Per Share (Gold): $1.42 $0.70 n/a $-0.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.42 $0.70 n/a $-0.72
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $26.58 $17.97 n/a $-8.61
FD Mkt. Cap / Silver Eq.: $0.38 $0.24 n/a $-0.14
FD Mkt. Cap / Per Metal
as % Spot Price:
1.98% 1.44% n/a -0.54%

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.     ×